{"text_format":"1","workbook":"xlsx","n_sheets":65,"sheets":["GETEM - Read Me","P10-90's - Read","INPUT","SUMMARY ","Error-Warnings","TornadoChart","TornadoInput","LCOE Summary 10-90s","master list of 10-90s","Waterfall","master Improvements","other input for cases","EERE COE","EERE COE 10-90","Revised COE - DCF","Revised COE 10-90 - DCF","Tables","Geofluid","Binary A1","Input A1","Summary A1","lease size","Resource A1","Reservoir A1","Reservoir A2","Reservoir B1","Reservoir B2","Reservoir F1","DrwDwn Summary","Well Field Dvlpmnt A1","Well Field Dvlpmnt A2","GF Pumping A1","GF Pumping A2","O&M Costs B1","Binary B1","Binary B2","LCOE Binary","O&M Cost F1","Flash Plant F1- Reference","Flash Plant F2-Reference","Flash Plant F1- Improved","Flash Plant F2-Improved","LCOE Flash","FRC cost summary","Reservoir A1 10-90s","Reservoir B1 10-90s","Reservoir F1 10-90s","DrwDwn Summary 10-90s","Well Field Dvlpmnt A2 10%","Well Field Dvlpmnt A2 90%","GF Pumping A2 10-90s","O&M Costs B1 10-90s","Binary B1 10-90's","Binary B2 10-90s","LCOE Binary 10-90s","O&M Cost F1 10-90s","Flash Plant F1-P10%","Flash Plant F2-P10%","Flash Plant F1-P90%","Flash Plant F2-P90%","LCOE Flash 10-90s","Binary Output","Flash Output","changes","Sheet1"],"not_rendered":{"charts":23,"images":1,"macros":1,"external_links":8,"defined_names":1499,"comments":46,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"INPUT","index":2,"n_rows":527,"n_cols":34,"rows_kept":527,"cut":false,"hidden":false,"merged":[[465,18,466,20],[19,13,19,20],[440,13,440,20],[266,22,266,23],[180,19,181,20],[266,14,266,15],[202,14,202,20],[302,19,303,20],[289,19,290,20],[169,19,170,20],[266,19,266,20],[321,19,321,22],[195,13,195,20],[198,14,199,15],[153,13,153,14],[30,13,30,27],[32,13,32,27]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,{"$f":"'Input A1'!B8","v":"Yes"},{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,{"$f":"'Input A1'!B9","v":"Yes"},{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,{"$f":"'Input A1'!T1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"Reference Scenario",null,"Improvement Change","Improved Scenario",null,"10% Scenario","90% Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,{"$f":"'Summary A1'!H24","v":24.766700799320262},null,{"$f":"(U23-R23)/R23","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359},null,{"$f":"'Summary A1'!L24","v":25.818527488608588},{"$f":"'Summary A1'!M24","v":26.156112050734642}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,{"$f":"R36","v":"EGS C"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TEMPERATURE",null,{"$f":"P77","v":"C"},null,{"$f":"R77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEPTH",null,{"$f":"P78","v":"meter"},null,{"$f":"R78","v":3000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,{"$f":"'Summary A1'!H27","v":20000},null,null,{"$f":"'Summary A1'!J27","v":40000},null,{"$f":"'Summary A1'!L27","v":20000},{"$f":"'Summary A1'!M27","v":20000},null,null,"Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note",null,null,null,null,null,null,0.1,"likely",0.9,null,null,"don't change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The following scheme is used for the inputs in the DOE LCOE assessment.  The cells with 'green backgrounds are those using the P10-90 inputs - the Reference scenario value being the 'most likely'.  The cells with the Yellow background and Black font are those that are not changed in the DOE calculations.  Those cells with the Red background and White font are those whose values may change with the change in the resource scenario/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q544)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF39:AF597)","v":0},{"$f":"SUM(AG39:AG597)","v":1},{"$f":"SUM(AH39:AH597)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,2012," note",{"$f":"'master Improvements'!E15","v":2030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS C"}]
[null,null,null,null,{"$f":"MIN(E38:M73)","v":0},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2011," note"]
[null,null,null,null,{"$f":"IF(T40=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,{"$f":"IF(R40=AA40,\" \",1)","v":" "},{"$f":"AA40","v":0.95}," note",{"$f":"'master Improvements'!E19","v":1},{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"IF($V$20=AD40,$Z40,R40)","v":0.95},{"$f":"IF($V$20=AD40,$AB40,R40)","v":0.95},null,{"$f":"'master list of 10-90s'!D9","v":0.96},{"$f":"'master list of 10-90s'!E9","v":0.95},{"$f":"'master list of 10-90s'!F9","v":0.88},{"$f":"Z40","v":0.96},{"$f":"AE40","v":1},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"AD40-AE40","v":0},{"$f":"IF(W40=$R40,0,1)","v":0},{"$f":"IF(X40=$R40,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T41=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Contingency",null,"%",{"$f":"IF(R41=AA41,\" \",1)","v":" "},{"$f":"AA41","v":0.15}," note",{"$f":"'master Improvements'!E20","v":0.66666666666666663},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,{"$f":"IF($V$20=AD41,$Z41,R41)","v":0.15},{"$f":"IF($V$20=AD41,$AB41,R41)","v":0.15},null,{"$f":"'master list of 10-90s'!D10","v":0.05},{"$f":"'master list of 10-90s'!E10","v":0.15},{"$f":"'master list of 10-90s'!F10","v":0.25},0.05,{"$f":"AE41","v":2},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"AD41-AE41","v":0},{"$f":"IF(W41=$R41,0,1)","v":0},{"$f":"IF(X41=$R41,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2," note",{"$f":"'master Improvements'!E21","v":1},{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,null,{"$f":"'master Improvements'!E22","v":1},{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",{"$f":"IF(R44=AA44,\" \",1)","v":" "},{"$f":"AA44","v":7.0000000000000007E-2}," note",{"$f":"'master Improvements'!E23","v":1},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"IF($V$20=AD44,$Z44,R44)","v":7.0000000000000007E-2},{"$f":"IF($V$20=AD44,$AB44,R44)","v":7.0000000000000007E-2},null,{"$f":"'master list of 10-90s'!D11","v":0.06},{"$f":"'master list of 10-90s'!E11","v":7.0000000000000007E-2},{"$f":"'master list of 10-90s'!F11","v":0.09},0.06,{"$f":"AE44","v":3},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"AD44-AE44","v":0},{"$f":"IF(W44=$R44,0,1)","v":0},0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,null,{"$f":"'master Improvements'!E24","v":1},{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",{"$f":"IF(R46=AA46,\" \",1)","v":" "},{"$f":"AA46","v":20},null,{"$f":"'master Improvements'!E25","v":1.5},{"$f":"'Input A1'!W46","v":30},null,{"$f":"IF($V$20=AD46,$Z46,R46)","v":20},{"$f":"IF($V$20=AD46,$AB46,R46)","v":20},null,{"$f":"'master list of 10-90s'!D12","v":30},{"$f":"'master list of 10-90s'!E12","v":20},{"$f":"'master list of 10-90s'!F12","v":10},null,{"$f":"AE46","v":4},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"AD46-AE46","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IF(R47=AA47,\" \",1)","v":" "},{"$f":"AA47","v":0.108}," note",{"$f":"'master Improvements'!E26","v":1},{"$f":"'Input A1'!W47","v":0.108},null,{"$f":"IF($V$20=AD47,$Z47,R47)","v":0.108},{"$f":"IF($V$20=AD47,$AB47,R47)","v":0.108},null,{"$f":"'master list of 10-90s'!D13","v":0.09},{"$f":"'master list of 10-90s'!E13","v":0.108},{"$f":"'master list of 10-90s'!F13","v":0.13},0.09,{"$f":"AE47","v":5},{"$f":"'LCOE Summary 10-90s'!B10","v":5},0,0,0]
[{"$f":"'Input A1'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Approach",null,{"$f":"IF(A48=1,\"Go To Resource Definition\",\" \")","v":" "}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":0},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,{"$f":"SUM(R51:R53)+MAX(R55:R56)","v":5.5},{"$f":"SUM(U52:U53)+MAX(U55:U56)+$R51","v":4.5},{"$f":"SUM(W52:W53)+MAX(W55:W56)+$R51","v":5.5},{"$f":"SUM(X52:X53)+MAX(X55:X56)+$R51","v":5.5},{"$f":"MAX(G50:J50)","v":5.5},null,null,"Year of Project Initiation",null,null,null,2009," note",null,{"$f":"'Input A1'!W50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,1,null,{"$f":"IF(K50<15,\" \",\"Total pre-startup duration exceeds 15 yrs in DCF\")","v":" "}]
[null,null,null,null,{"$f":"IF(U52=R52,1,0)","v":1},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",{"$f":"IF(R52=AA52,\" \",1)","v":" "},{"$f":"AA52","v":1},null,null,{"$f":"'master Improvements'!E28","v":1},null,{"$f":"IF($V$20=AD52,$Z52,R52)","v":1},{"$f":"IF($V$20=AD52,$AB52,R52)","v":1},null,{"$f":"'master list of 10-90s'!D14","v":0.5},{"$f":"'master list of 10-90s'!E14","v":1},{"$f":"'master list of 10-90s'!F14","v":3},null,{"$f":"AE52","v":6},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"AD52-AE52","v":0},{"$f":"IF(W52=$R52,0,1)","v":0},{"$f":"IF(X52=$R52,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(U53=R53,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",{"$f":"IF(R53=AA53,\" \",1)","v":" "},{"$f":"AA53","v":1.5}," note",null,{"$f":"'master Improvements'!E29","v":1},null,{"$f":"IF($V$20=AD53,$Z53,R53)","v":1.5},1.5,null,{"$f":"'master list of 10-90s'!D15","v":1},{"$f":"'master list of 10-90s'!E15","v":1.5},{"$f":"'master list of 10-90s'!F15","v":2},null,{"$f":"AE53","v":7},{"$f":"'LCOE Summary 10-90s'!B12","v":7},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,1]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",{"$f":"IF(R55=AA55,\" \",1)","v":" "},{"$f":"AA55","v":2}," note",null,{"$f":"'master Improvements'!E30","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D16","v":2},{"$f":"'master list of 10-90s'!E16","v":2},{"$f":"'master list of 10-90s'!F16","v":3},null,8,{"$f":"'LCOE Summary 10-90s'!B13","v":8},0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",{"$f":"IF(R56=AA56,\" \",1)","v":" "},{"$f":"AA56","v":2},null,null,{"$f":"'master Improvements'!E31","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D17","v":1.25},{"$f":"'master list of 10-90s'!E17","v":2},{"$f":"'master list of 10-90s'!F17","v":2.5},null,9,{"$f":"'LCOE Summary 10-90s'!B14","v":9},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"'Input A1'!T57","v":2014}," note",null,{"$f":"'Input A1'!W57","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"'Input A1'!T58","v":2034},null,null,{"$f":"'Input A1'!W58","v":2044}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,0," note",null,{"$f":"'master Improvements'!E32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Plant Closure",null,null,null,{"$f":"'Input A1'!T60","v":2034},null,null,{"$f":"'Input A1'!W60","v":2044}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E34","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E35","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,0.15,null,null,{"$f":"'master Improvements'!E36","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,7.0000000000000007E-2,null,null,{"$f":"'master Improvements'!E37","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E73)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,null,0," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152]
[null,null,null,null,{"$f":"IF(T73=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"IF('master list of 10-90s'!D3=D2,D2,D1)","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :",null,{"$f":"IF('Input A1'!E77>705,\"The value entered is above water's critical temperature\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,{"$f":"'master list of 10-90s'!E6","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,{"$f":"'master list of 10-90s'!E7","v":3000}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":1},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,"Greenfield"," note"]
[null,null,null,null,{"$f":"IF(T82=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,300," note",{"$f":"'master Improvements'!E40","v":1},{"$f":"'Input A1'!W82","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,"No"," note",{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A83=0),\"Recommend not Proportioning EGS Exploration Costs\",\" \")","v":" "}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",{"$f":"IF(R85=AA85,\" \",1)","v":" "},{"$f":"AA85","v":3}," note",{"$f":"'master Improvements'!E42","v":0.66666666666666663},{"$f":"'Input A1'!W85","v":2},null,{"$f":"IF($V$20=AD85,$Z85,R85)","v":3},{"$f":"IF($V$20=AD85,$AB85,R85)","v":3},null,{"$f":"'master list of 10-90s'!D18","v":1},{"$f":"'master list of 10-90s'!E18","v":3},{"$f":"'master list of 10-90s'!F18","v":5},{"$f":"Z85","v":1},{"$f":"AE85","v":10},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"AD85-AE85","v":0},{"$f":"IF(W85=$R85,0,1)","v":0},{"$f":"IF(X85=$R85,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,60000," note",{"$f":"'master Improvements'!E43","v":1},{"$f":"'Input A1'!W86","v":60000}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,null,"Lump Sum"," note"]
[null,null,null,null,{"$f":"IF(T89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",{"$f":"IF(R89=AA89,\" \",1)","v":" "},{"$f":"AA89","v":250000}," note",{"$f":"'master Improvements'!E44","v":0.6},{"$f":"'Input A1'!W89","v":150000},null,{"$f":"IF($V$20=AD89,$Z89,R89)","v":250000},{"$f":"IF($V$20=AD89,$AB89,R89)","v":250000},null,{"$f":"'master list of 10-90s'!D19","v":150000},{"$f":"'master list of 10-90s'!E19","v":250000},{"$f":"'master list of 10-90s'!F19","v":500000},{"$f":"Z89","v":150000},{"$f":"AE89","v":11},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"AD89-AE89","v":0},{"$f":"IF(W89=$R89,0,1)","v":0},{"$f":"IF(X89=$R89,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":1},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"'Input A1'!T91","v":32000},null,null,{"$f":"'Input A1'!W91","v":32000}]
[null,null,null,null,{"$f":"IF(T92=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value",null,{"$f":"'Input A1'!T92","v":32000},null,{"$f":"'master Improvements'!E46","v":1},{"$f":"'Input A1'!W92","v":32000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":1},null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"'Input A1'!F95","v":52000},null,null,{"$f":"'Input A1'!H95","v":52000}]
[null,null,null,null,{"$f":"IF(T95=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value",null,{"$f":"'Input A1'!T95","v":48000},null,{"$f":"'master Improvements'!E47","v":1},{"$f":"'Input A1'!W95","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T97=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value",null,{"$f":"'Input A1'!T97","v":4000}," note",{"$f":"'master Improvements'!E48","v":1},{"$f":"'Input A1'!W97","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T99=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value",null,{"$f":"'Input A1'!T99","v":0},null,{"$f":"'master Improvements'!E49","v":1},{"$f":"'Input A1'!W99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T101=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value",null,{"$f":"'Input A1'!T101","v":0},null,{"$f":"'master Improvements'!E50","v":1},{"$f":"'Input A1'!W101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T103=1,1,0)","v":1},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value",null,{"$f":"'Input A1'!T103","v":0},null,{"$f":"'master Improvements'!E51","v":1},{"$f":"'Input A1'!W103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"'Input A1'!T105","v":80000},null,null,{"$f":"'Input A1'!H106","v":80000}]
[null,null,null,null,{"$f":"IF(T106=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value",null,{"$f":"'Input A1'!T106","v":80000}," note",{"$f":"'master Improvements'!E52","v":1},{"$f":"'Input A1'!W106","v":80000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":1},null,null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"'Input A1'!T108","v":140388.88888888888},null,null,{"$f":"'Input A1'!W108","v":140388.88888888888}]
[null,null,null,null,{"$f":"IF(T109=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value",null,{"$f":"'Input A1'!T109","v":138888.88888888888}," note",{"$f":"'master Improvements'!E53","v":1},{"$f":"'Input A1'!W109","v":138888.88888888888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T111=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value",null,{"$f":"'Input A1'!T111","v":0},null,{"$f":"'master Improvements'!E54","v":1},{"$f":"'Input A1'!W111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T113=1,1,0)","v":1},null,null,null,null,null,null,null,null,"LiDAR","No"," default value",null,{"$f":"'Input A1'!T113","v":0},null,{"$f":"'master Improvements'!E55","v":1},{"$f":"'Input A1'!W113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T115=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value",null,{"$f":"'Input A1'!T115","v":1500},null,{"$f":"'master Improvements'!E56","v":1},{"$f":"'Input A1'!W115","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T117=1,1,0)","v":1},null,null,null,null,null,null,null,null,"FLIR","No"," default value",null,{"$f":"'Input A1'!T117","v":0},null,{"$f":"'master Improvements'!E57","v":1},{"$f":"'Input A1'!W117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":1},null,null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"'Input A1'!T119","v":195000},null,null,{"$f":"'Input A1'!W119","v":195000}]
[null,null,null,null,{"$f":"IF(T120=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value",null,{"$f":"'Input A1'!T120","v":40000}," note",{"$f":"'master Improvements'!E59","v":1},{"$f":"'Input A1'!W120","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T122=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value",null,{"$f":"'Input A1'!T122","v":115000},null,{"$f":"'master Improvements'!E60","v":1},{"$f":"'Input A1'!W122","v":115000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T124=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T124","v":0},null,{"$f":"'master Improvements'!E61","v":1},{"$f":"'Input A1'!W124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T126=1,1,0)","v":1},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T126","v":0},null,{"$f":"'master Improvements'!E62","v":1},{"$f":"'Input A1'!W126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T128=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value",null,{"$f":"'Input A1'!T128","v":0},null,{"$f":"'master Improvements'!E63","v":1},{"$f":"'Input A1'!W128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T130=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value",null,{"$f":"'Input A1'!T130","v":0},null,{"$f":"'master Improvements'!E64","v":1},{"$f":"'Input A1'!W130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T132=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value",null,{"$f":"'Input A1'!T132","v":40000},null,{"$f":"'master Improvements'!E65","v":1},{"$f":"'Input A1'!W132","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T134=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value",null,{"$f":"'Input A1'!T134","v":0},null,{"$f":"'master Improvements'!E66","v":1},{"$f":"'Input A1'!W134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T136=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value",null,{"$f":"'Input A1'!T136","v":0},null,{"$f":"'master Improvements'!E67","v":1},{"$f":"'Input A1'!W136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T138=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value",null,{"$f":"'Input A1'!T138","v":0},null,{"$f":"'master Improvements'!E68","v":1},{"$f":"'Input A1'!W138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":1},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"'Input A1'!T140","v":109500},null,null,{"$f":"'Input A1'!W140","v":109500}]
[null,null,null,null,{"$f":"IF(T141=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value",null,{"$f":"'Input A1'!T141","v":75000}," note",{"$f":"'master Improvements'!E70","v":1},{"$f":"'Input A1'!W141","v":75000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T143=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value",null,{"$f":"'Input A1'!T143","v":34500},null,{"$f":"'master Improvements'!E71","v":1},{"$f":"'Input A1'!W143","v":34500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"'Input A1'!F146","v":96000},null,null,{"$f":"'Input A1'!H146","v":96000}]
[null,null,null,null,{"$f":"IF(T146=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null," default value",null,{"$f":"(1-'Input A1'!A146)*'Input A1'!B146","v":96000}," note",{"$f":"'master Improvements'!E73","v":1},{"$f":"T146*'Input A1'!F146","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"'Input A1'!T148","v":0.12},null,null,{"$f":"'Input A1'!W148","v":0.12}]
[null,null,null,null,{"$f":"IF(T149=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value",null,{"$f":"(1-'Input A1'!A149)*'Input A1'!B149","v":0.12}," note",{"$f":"'master Improvements'!E75","v":1},{"$f":"T149*'Input A1'!F149","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or enter new %"]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "},null,null,"note"]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,"Yes"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",{"$f":"IF(R153=AA153,\" \",1)","v":" "},{"$f":"AA153","v":2}," note",{"$f":"'master Improvements'!E77","v":0.75},{"$f":"'Input A1'!W153","v":1.5},null,{"$f":"IF($V$20=AD153,$Z153,R153)","v":2},{"$f":"IF($V$20=AD153,$AB153,R153)","v":2},null,{"$f":"'master list of 10-90s'!D20","v":1},{"$f":"'master list of 10-90s'!E20","v":2},{"$f":"'master list of 10-90s'!F20","v":3},{"$f":"Z153","v":1},{"$f":"AE153","v":12},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"AD153-AE153","v":0},{"$f":"IF(W153=$R153,0,1)","v":0},{"$f":"IF(X153=$R153,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,"per site",null,{"$f":"AA154","v":1500000},null,{"$f":"'master Improvements'!E78","v":0.66666666666666663},{"$f":"'Input A1'!W154","v":1000000},null,{"$f":"IF($V$20=AD154,$Z154,R154)","v":1500000},{"$f":"IF($V$20=AD154,$AB154,R154)","v":1500000},null,{"$f":"'master list of 10-90s'!D21","v":1000000},{"$f":"'master list of 10-90s'!E21","v":1500000},{"$f":"'master list of 10-90s'!F21","v":2000000},{"$f":"Z154","v":1000000},{"$f":"AE154","v":13},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"AD154-AE154","v":0},{"$f":"IF(W154=$R154,0,1)","v":0},{"$f":"IF(X154=$R154,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Drilling - Exploration/Confirmation Phases ",null,"per site",null,{"$f":"IF('Input A1'!A75=1,250000,125000)","v":250000},null,{"$f":"'master Improvements'!E81","v":1},{"$f":"'Input A1'!W155","v":250000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost ",null,"$ per acre",null,{"$f":"AA156","v":30},null,{"$f":"'master Improvements'!E82","v":1},{"$f":"'Input A1'!W156","v":30},null,{"$f":"IF($V$20=AD156,$Z156,R156)","v":30},{"$f":"IF($V$20=AD156,$AB156,R156)","v":30},null,{"$f":"'master list of 10-90s'!D22","v":2},{"$f":"'master list of 10-90s'!E22","v":30},{"$f":"'master list of 10-90s'!F22","v":1000},null,{"$f":"AE156","v":14},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"AD156-AE156","v":0},{"$f":"IF(W156=$R156,0,1)","v":0},{"$f":"IF(X156=$R156,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Exploration Drilling ",null,"per site",null,0,"note",{"$f":"'master Improvements'!E83","v":1},{"$f":"'Input A1'!W157","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,{"$f":"IF(R159=AA159,\" \",1)","v":" "},{"$f":"AA159","v":1.5},null,{"$f":"'master Improvements'!E85","v":0.66666666666666663},{"$f":"'Input A1'!W159","v":1},null,{"$f":"IF($V$20=AD159,$Z159,R159)","v":1.5},{"$f":"IF($V$20=AD159,$AB159,R159)","v":1.5},null,{"$f":"'master list of 10-90s'!D23","v":1},{"$f":"'master list of 10-90s'!E23","v":1.5},{"$f":"'master list of 10-90s'!F23","v":3},{"$f":"Z159","v":1},{"$f":"AE159","v":15},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"AD159-AE159","v":0},{"$f":"IF(W159=$R159,0,1)","v":0},{"$f":"IF(X159=$R159,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :",null,null,null,null,null,{"$f":"IF(OR(R162>1,R162*T162>1),\"Success rate should be 100% or less\",IF(OR(R162<=0,T162*R162<=0),\"Success rate should exceed 0%\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of wells at Each Unsuccessful Site",null,null,null,{"$f":"IF('Input A1'!A75=1,1.5,2)","v":1.5},"note",{"$f":"'master Improvements'!E87","v":0},{"$f":"'Input A1'!W161","v":0}]
[null,null,null,null,{"$f":"IF(T162=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,{"$f":"IF(R162=AA162,\" \",1)","v":" "},{"$f":"AA162","v":1},"note",{"$f":"'master Improvements'!E88","v":1},{"$f":"'Input A1'!W162","v":1},null,{"$f":"IF($V$20=AD162,$Z162,R162)","v":1},{"$f":"IF($V$20=AD162,$AB162,R162)","v":1},null,{"$f":"'master list of 10-90s'!D24","v":1},{"$f":"'master list of 10-90s'!E24","v":1},{"$f":"'master list of 10-90s'!F24","v":0.8},{"$f":"Z162","v":1},{"$f":"AE162","v":16},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"AD162-AE162","v":0},{"$f":"IF(W162=$R162,0,1)","v":0},{"$f":"IF(X162=$R162,0,1)","v":0}]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,"Well Count","note"]
[{"$f":"'Input A1'!B164","v":4.8887780981482205},null,null,null,{"$f":"IF(T164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",{"$f":"IF(R164=AA164,\" \",1)","v":" "},{"$f":"AA164","v":3},null,{"$f":"'master Improvements'!E89","v":0.66666666666666663},{"$f":"'Input A1'!W164","v":2},null,{"$f":"IF($V$20=AD164,$Z164,R164)","v":3},{"$f":"IF($V$20=AD164,$AB164,R164)","v":3},null,{"$f":"'master list of 10-90s'!D25","v":2},{"$f":"'master list of 10-90s'!E25","v":3},{"$f":"'master list of 10-90s'!F25","v":6},{"$f":"Z164","v":2},{"$f":"AE164","v":17},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"AD164-AE164","v":0},{"$f":"IF(W164=$R164,0,1)","v":0},{"$f":"IF(X164=$R164,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,0.5,null,{"$f":"'master Improvements'!E90","v":1},{"$f":"'Input A1'!W165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well",null,{"$f":"'Input A1'!T166","v":2.5352468723508292},null,null,{"$f":"'Input A1'!W166","v":5.14848105922312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count",null,{"$f":"'Input A1'!T167","v":3.9443890490741107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count",null,{"$f":"'Input A1'!T168","v":3.75},null,null,{"$f":"'Input A1'!W168","v":2}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count",null,{"$f":"'Input A1'!T169","v":3},"note",null,{"$f":"'Input A1'!W169","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,{"$f":"IF(R170=AA170,\" \",1)","v":" "},{"$f":"AA170","v":1.2},"note",{"$f":"IF(OR(R170<1,R170*T172<1),\"Confirmation well cost is < reference production well cost\",\" \")","v":"Confirmation well cost is < reference production well cost"},null,null,{"$f":"IF($V$20=AD170,$Z170,R170)","v":1.2},{"$f":"IF($V$20=AD170,$AB170,R170)","v":1.2},null,{"$f":"'master list of 10-90s'!D26","v":1},{"$f":"'master list of 10-90s'!E26","v":1.2},{"$f":"'master list of 10-90s'!F26","v":1.5},{"$f":"Z170","v":1},{"$f":"AE170","v":18},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"AD170-AE170","v":0},{"$f":"IF(W170=$R170,0,1)","v":0},{"$f":"IF(X170=$R170,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T171","v":7802301.6054260563},"note"]
[null,null,null,null,{"$f":"IF(T172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T172","v":9362761.9265112672},null,{"$f":"'master Improvements'!E91","v":0.5},{"$f":"'Input A1'!W172","v":4681380.9632556336}]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",null,0,"note",{"$f":"'master Improvements'!E93","v":1},{"$f":"'Input A1'!W174","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,"% Confirmation Drilling Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(T177=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,"per project",null,{"$f":"2500000","v":2500000},null,{"$f":"'master Improvements'!E94","v":1},{"$f":"'Input A1'!W177","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(T179=1,1,0)","v":1},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,null,0.05,"note",{"$f":"'master Improvements'!E96","v":1},{"$f":"'Input A1'!W179","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A181=1,IF(R183<R182,\"Stop, the confirmation stimulation cost is less than value used for resevoir creation\",\" \"),\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well",null,{"$f":"'Input A1'!T182","v":2500000}]
[null,null,null,null,{"$f":"IF(T183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost ",null,"$ / injection well",{"$f":"IF(R183=AA183,\" \",1)","v":" "},{"$f":"AA183","v":2500000},null,{"$f":"'master Improvements'!E98","v":0.2},{"$f":"'Input A1'!W183","v":500000},null,{"$f":"IF($V$20=AD183,$Z183,R183)","v":2500000},{"$f":"IF($V$20=AD183,$AB183,R183)","v":2500000},null,{"$f":"'master list of 10-90s'!D27","v":1000000},{"$f":"'master list of 10-90s'!E27","v":2500000},{"$f":"'master list of 10-90s'!F27","v":5000000},{"$f":"Z183","v":1000000},{"$f":"AE183","v":19},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"AD183-AE183","v":0},{"$f":"IF(W183=$R183,0,1)","v":0},{"$f":"IF(X183=$R183,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":1},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(T185=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"IF('Input A1'!A75=1,500000,150000)","v":500000},"note",{"$f":"'master Improvements'!E100","v":1},{"$f":"'Input A1'!W185","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost",null,"$/project",null,{"$f":"'Input A1'!T186","v":750000},"note",null,{"$f":"'Input A1'!W186","v":500000}]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":1},null,null,null,null,null,null,null,null,"Well Field Details:",null,null,null,null,null,{"$f":"IF(OR(R189>1,R189*T189>1),\"Success rate should be 100% or less\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T189=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,{"$f":"IF(R189=AA189,\" \",1)","v":" "},{"$f":"AA189","v":1},"note",{"$f":"'master Improvements'!E103","v":1},{"$f":"'Input A1'!W189","v":1},null,{"$f":"IF($V$20=AD189,$Z189,R189)","v":1},{"$f":"IF($V$20=AD189,$AB189,R189)","v":1},null,{"$f":"'master list of 10-90s'!D28","v":1},{"$f":"'master list of 10-90s'!E28","v":1},{"$f":"'master list of 10-90s'!F28","v":0.8},{"$f":"Z189","v":1},{"$f":"AE189","v":20},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"AD189-AE189","v":0},{"$f":"IF(W189=$R189,0,1)","v":0},{"$f":"IF(X189=$R189,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T190=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,"note",{"$f":"'master Improvements'!E104","v":1},{"$f":"'Input A1'!W190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Input A1'!T191","v":0},"note",null,{"$f":"'Input A1'!W191","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,"NA","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,1,"note"]
[null,null,null,null,{"$f":"IF(T194=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,{"$f":"IF(R194=AA194,\" \",1)","v":" "},{"$f":"AA194","v":0.5},"note",{"$f":"'master Improvements'!E105","v":1},{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"IF($V$20=AD194,$Z194,R194)","v":0.5},{"$f":"IF($V$20=AD194,$AB194,R194)","v":0.5},null,{"$f":"'master list of 10-90s'!D29","v":0.5},{"$f":"'master list of 10-90s'!E29","v":0.5},{"$f":"'master list of 10-90s'!F29","v":1},{"$f":"Z194","v":0.5},{"$f":"AE194","v":21},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"AD194-AE194","v":0},{"$f":"IF(W194=$R194,0,1)","v":0},{"$f":"IF(X194=$R194,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E203:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"'Input A1'!A198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Size ",{"$f":"IF(AND(A199=1,A398=1),\"Stop - Use Larger Diameter well for Binary\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A398=0),E5,E6)","v":"Larger Diameter"},null,{"$f":"'Input A1'!V199","v":"12.25 inch well bore in production interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size ",null,null,null,{"$f":"'Input A1'!T200","v":"Larger Diameter"},null,{"$f":"'Input A1'!V200","v":"12.25 inch well bore in injection interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T201","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T202","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Open Hole","note",null,"Open Hole"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Interval Diameter is too large - enter a smaller value or use default"},null,"inch",null,{"$f":"AA300","v":"default"},"note"]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,"inch",null,null,null,null,{"$f":"AA317","v":"default"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch",null,{"$f":"'Input A1'!T208","v":8.625},null,null,{"$f":"'Input A1'!W208","v":8.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T212","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T213","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs",null,{"$f":"'Input A1'!T215","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb",null,{"$f":"'Input A1'!T217","v":1.0858906261398589},"note",null,{"$f":"'Input A1'!W217","v":1.0858906261398589}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid",null,null,null,{"$f":"'Input A1'!T218","v":1.5},"note",null,{"$f":"'Input A1'!W218","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3",null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Input A1'!T221","v":8724704.8497492801},"note",null,{"$f":"'Input A1'!W221","v":8590214.9093463998}]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T223","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well",{"$f":"IF(R225=AA225,\" \",1)*0","v":0},{"$f":"R223*R224","v":7802301.6054260563},null,{"$f":"'master Improvements'!E106","v":0.5},{"$f":"'Input A1'!W225","v":3901150.8027130282},null,{"$f":"IF($V$20=AD225,$Z225,R225)","v":7802301.6054260563},{"$f":"IF($V$20=AD225,$AB225,R225)","v":7802301.6054260563},null,{"$f":"'master list of 10-90s'!D30","v":6000000},{"$f":"'master list of 10-90s'!E30","v":"curve"},{"$f":"'master list of 10-90s'!F30","v":10000000},{"$f":"Z225","v":6000000},{"$f":"AE225","v":22},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"AD225-AE225","v":0},{"$f":"IF(W225=$R225,0,1)","v":0},{"$f":"IF(X225=$R225,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T226","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well",{"$f":"IF(R228=AA228,\" \",1)*0","v":0},{"$f":"R226*R227","v":7802301.6054260563},null,{"$f":"'master Improvements'!E107","v":0.5},{"$f":"'Input A1'!W228","v":3901150.8027130282},null,{"$f":"IF($V$20=AD228,$Z228,R228)","v":7802301.6054260563},{"$f":"IF($V$20=AD228,$AB228,R228)","v":7802301.6054260563},null,{"$f":"'master list of 10-90s'!D31","v":6000000},{"$f":"'master list of 10-90s'!E31","v":"curve"},{"$f":"'master list of 10-90s'!F31","v":10000000},{"$f":"Z228","v":6000000},{"$f":"AE228","v":23},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"AD228-AE228","v":0},{"$f":"IF(W228=$R228,0,1)","v":0},{"$f":"IF(X228=$R228,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":1},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,"Fixed Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",{"$f":"IF(R232=AA232,\" \",1)","v":" "},{"$f":"AA232","v":200000},null,null,null,null,{"$f":"IF($V$20=AD232,$Z232,R232)","v":200000},{"$f":"IF($V$20=AD232,$AB232,R232)","v":200000},null,{"$f":"'master list of 10-90s'!D32","v":100000},{"$f":"'master list of 10-90s'!E32","v":200000},{"$f":"'master list of 10-90s'!F32","v":400000},{"$f":"Z232","v":100000},{"$f":"AE232","v":24},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"AD232-AE232","v":0},{"$f":"IF(W232=$R232,0,1)","v":0},{"$f":"IF(X232=$R232,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,5,"note"]
[null,null,null,null,{"$f":"IF(T236=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well",null,{"$f":"'Input A1'!T236","v":200000},"note",{"$f":"'master Improvements'!E109","v":1},{"$f":"'Input A1'!W236","v":200000}]
[null,null,null,null,{"$f":"IF(T237=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",null,0.05,null,{"$f":"'master Improvements'!E110","v":1},{"$f":"'Input A1'!W237","v":0.05},null,null,null,null,null,null,null,null,null,null,"Placeholder value  - need better #"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,"$ / project",{"$f":"IF(R238=AA238,\" \",1)","v":" "},{"$f":"AA238","v":1000000},null,{"$f":"'master Improvements'!E111","v":1},{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"IF($V$20=AD238,$Z238,R238)","v":1000000},{"$f":"IF($V$20=AD238,$AB238,R238)","v":1000000},null,{"$f":"'master list of 10-90s'!D33","v":500000},{"$f":"'master list of 10-90s'!E33","v":1000000},{"$f":"'master list of 10-90s'!F33","v":2000000},null,{"$f":"AE238","v":25},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"AD238-AE238","v":0}]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":0},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(T241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",{"$f":"IF(R241=AA241,\" \",1)","v":" "},{"$f":"AA241","v":40},null,{"$f":"'master Improvements'!E113","v":2.5},{"$f":"'Input A1'!W241","v":100},null,{"$f":"IF($V$20=AD241,$Z241,R241)","v":40},{"$f":"IF($V$20=AD241,$AB241,R241)","v":40},null,{"$f":"'master list of 10-90s'!D34","v":60},{"$f":"'master list of 10-90s'!E34","v":40},{"$f":"'master list of 10-90s'!F34","v":30},{"$f":"Z241","v":60},{"$f":"AE241","v":26},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"AD241-AE241","v":0},{"$f":"IF(W241=$R241,0,1)","v":0},{"$f":"IF(X241=$R241,0,1)","v":0}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":0},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,"Input Value","note"]
[]
[null,null,null,null,{"$f":"IF(T246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Inputted Stimulation Cost ",null,"$ /injection well",{"$f":"IF(R246=AA246,\" \",1)","v":" "},{"$f":"AA246","v":2500000},null,{"$f":"'master Improvements'!E114","v":0.2},{"$f":"'Input A1'!W246","v":500000},null,{"$f":"IF($V$20=AD246,$Z246,R246)","v":2500000},{"$f":"IF($V$20=AD246,$AB246,R246)","v":2500000},null,{"$f":"'master list of 10-90s'!D35","v":1000000},{"$f":"'master list of 10-90s'!E35","v":2500000},{"$f":"'master list of 10-90s'!F35","v":5000000},{"$f":"Z246","v":1000000},{"$f":"AE246","v":27},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"AD246-AE246","v":0},{"$f":"IF(W246=$R246,0,1)","v":0},{"$f":"IF(X246=$R246,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T248=1,1,0)","v":1},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,1,"note",{"$f":"'master Improvements'!E116","v":1},{"$f":"'Input A1'!W248","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,200000,"note",{"$f":"'master Improvements'!E117","v":1},{"$f":"'Input A1'!W249","v":200000}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,0.1,"note",{"$f":"'master Improvements'!E118","v":1},{"$f":"'Input A1'!W250","v":0.1}]
[null,null,null,null,{"$f":"IF(R251=U251,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,1,"note",null,{"$f":"'master Improvements'!E119","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / injection well",null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,"Input Value","note"]
[null,null,null,null,{"$f":"IF(T255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",{"$f":"IF(R255=AA255,\" \",1)","v":" "},{"$f":"AA255","v":0.4},"note",{"$f":"'master Improvements'!E121","v":0.5},{"$f":"'Input A1'!W255","v":0.2},null,{"$f":"IF($V$20=AD255,$Z255,R255)","v":0.4},{"$f":"IF($V$20=AD255,$AB255,R255)","v":0.4},null,{"$f":"'master list of 10-90s'!D36","v":0.2},{"$f":"'master list of 10-90s'!E36","v":0.4},{"$f":"'master list of 10-90s'!F36","v":1.2},{"$f":"Z255","v":0.2},{"$f":"AE255","v":28},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"AD255-AE255","v":0},{"$f":"IF(W255=$R255,0,1)","v":0},{"$f":"IF(X255=$R255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,1,null,{"$f":"'master Improvements'!E122","v":1},{"$f":"'Input A1'!W256","v":1}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":1},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,null,null,"Calculation option not currently used"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A","note"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T259=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,0.5,null,{"$f":"'master Improvements'!E125","v":1},{"$f":"'Input A1'!W259","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,200,null,{"$f":"'master Improvements'!E126","v":1},{"$f":"'Input A1'!W260","v":200}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,800,null,{"$f":"'master Improvements'!E127","v":1},{"$f":"'Input A1'!W261","v":800}]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC",null,{"$f":" 0.21*'Summary A1'!H50-12.2","v":24.55},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(T265=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",null,null,null,{"$f":"'master Improvements'!E129","v":1},{"$f":"'Input A1'!W265","v":24.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,null,"Annual Decline Rate","note",{"$f":"IF('Input A1'!G267>0,\"Input has triggered well field replacement\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A267=1),\"STOP - Must use Decline Rate with Hydrothermal Resource\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",{"$f":"IF(R268=AA268,\" \",1)","v":" "},{"$f":"AA268","v":5.0000000000000001E-3},"note",{"$f":"'master Improvements'!E131","v":0.5},{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,{"$f":"IF($V$20=AD268,$Z268,R268)","v":5.0000000000000001E-3},{"$f":"IF($V$20=AD268,$AB268,R268)","v":5.0000000000000001E-3},null,{"$f":"'master list of 10-90s'!D37","v":2E-3},{"$f":"'master list of 10-90s'!E37","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!F37","v":0.01},{"$f":"Z268","v":2E-3},{"$f":"AE268","v":29},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"AD268-AE268","v":0},{"$f":"IF(W268=$R268,0,1)","v":0},{"$f":"IF(X268=$R268,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":1},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,"Calculation option not currently used"]
[null,null,null,null,{"$f":"IF(T270=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,0.125,null,{"$f":"'master Improvements'!E133","v":1},{"$f":"'Input A1'!W270","v":0.125}]
[null,null,null,null,{"$f":"IF(T271=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,500,null,{"$f":"'master Improvements'!E134","v":1},{"$f":"'Input A1'!W271","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A267=1,OR('Input A1'!A272=1,'Input A1'!A273=1)),\"STOP- flow in fracture is not laminar, increase # of fractures\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T273=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,8,null,{"$f":"'master Improvements'!E135","v":1},{"$f":"'Input A1'!W273","v":8}]
[null,null,null,null,{"$f":"IF(T274=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,15,null,{"$f":"'master Improvements'!E136","v":1},{"$f":"'Input A1'!W274","v":15}]
[null,null,null,null,{"$f":"IF(T275=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,1,"note",{"$f":"'master Improvements'!E137","v":1},{"$f":"'Input A1'!W275","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties",null,null,null,null,"note"]
[null,null,null,null,{"$f":"IF(T277=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,{"$f":"3*3600*24","v":259200},null,{"$f":"'master Improvements'!E139","v":1},{"$f":"'Input A1'!W277","v":259200}]
[null,null,null,null,{"$f":"IF(T278=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,{"$f":"'master Improvements'!E140","v":1},{"$f":"'Input A1'!W278","v":950}]
[null,null,null,null,{"$f":"IF(T279=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,{"$f":"'master Improvements'!E141","v":1},{"$f":"'Input A1'!W279","v":2600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day",null,{"$f":"'Input A1'!T280","v":0.10493927125506072},null,null,{"$f":"'Input A1'!W280","v":0.10493927125506072}]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss ",null,null,null,null,null,{"$f":"IF(AND(R282<1,R282*T282<1),\" \",\"Water loss exceeds production flow?\")","v":" "}]
[null,null,null,null,{"$f":"IF(T282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IF(R282=AA282,\" \",1)","v":" "},{"$f":"AA282","v":0.05},null,{"$f":"'master Improvements'!E143","v":0.2},{"$f":"'Input A1'!W282","v":1.0000000000000002E-2},null,{"$f":"IF($V$20=AD282,$Z282,R282)","v":0.05},{"$f":"IF($V$20=AD282,$AB282,R282)","v":0.05},null,{"$f":"'master list of 10-90s'!D38","v":0.02},{"$f":"'master list of 10-90s'!E38","v":0.05},{"$f":"'master list of 10-90s'!F38","v":0.1},{"$f":"Z282","v":0.02},{"$f":"AE282","v":30},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"AD282-AE282","v":0},{"$f":"IF(W282=$R282,0,1)","v":0},{"$f":"IF(X282=$R282,0,1)","v":0}]
[{"$f":"'Input A1'!A283","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A75=1,\" Model uses Yes for EGS regardless of Input\",\" \")","v":" Model uses Yes for EGS regardless of Input"}]
[null,null,null,null,{"$f":"IF(T284=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",{"$f":"IF(R284=AA284,\" \",1)","v":" "},{"$f":"AA284","v":2000},null,{"$f":"'master Improvements'!E144","v":1},{"$f":"'Input A1'!W284","v":2000},null,{"$f":"IF($V$20=AD284,$Z284,R284)","v":2000},{"$f":"IF($V$20=AD284,$AB284,R284)","v":2000},null,{"$f":"'master list of 10-90s'!D39","v":800},{"$f":"'master list of 10-90s'!E39","v":2000},{"$f":"'master list of 10-90s'!F39","v":3000},{"$f":"Z284","v":800},{"$f":"AE284","v":31},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"AD284-AE284","v":0}]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":0},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,{"$f":"IF(AND(R286<1,R286*T286<1,R286>0,R286*T286>0),\" \",\"Pump efficiency should be >0% & <100%\")","v":" "}]
[null,null,null,null,{"$f":"IF(T286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IF(R286=AA286,\" \",1)","v":" "},{"$f":"AA286","v":0.67500000000000004},null,{"$f":"IF('master Improvements'!E2=0,1,'master Improvements'!E146)","v":1.2592592592592591},{"$f":"'Input A1'!W286","v":0.85},null,{"$f":"IF($V$20=AD286,$Z286,R286)","v":0.67500000000000004},{"$f":"IF($V$20=AD286,$AB286,R286)","v":0.67500000000000004},null,{"$f":"'master list of 10-90s'!D40","v":0.8},{"$f":"'master list of 10-90s'!E40","v":0.67500000000000004},{"$f":"'master list of 10-90s'!F40","v":0.6},{"$f":"Z286","v":0.8},{"$f":"AE286","v":32},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"AD286-AE286","v":0},{"$f":"IF(W286=$R286,0,1)","v":0},{"$f":"IF(X286=$R286,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":1},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"IF('Input A1'!A$398=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!C288=1,\"Flashing in Production Well\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,"Calculate","note",{"$f":"IF(AND('Input A1'!C288=1,'Input A1'!A398=1),\"Flashing in Production Well with Binary Plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T292=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter",null,null,null,{"$f":"'master Improvements'!E147","v":1},{"$f":"'Input A1'!W292","v":0}]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":1},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(T294=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,50,"note",{"$f":"'master Improvements'!E149","v":1},{"$f":"'Input A1'!W294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Input A1'!T295","v":16},"note"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(T296=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production pump casing diameter",null,"inch",null,9.625,"note",{"$f":"'master Improvements'!E150","v":1},{"$f":"'Input A1'!W296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness used for casing",null,"ft",null,{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},"note"]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null,{"$f":"IF(OR(R296+2>B296,U296+2>B296),\"Production Casing Diameter is too Large\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",{"$f":"IF(R300=AA300,\" \",1)*0","v":0},{"$f":"'Input A1'!T300","v":9.625},"note",null,null,null,{"$f":"IF($V$20=AD300,$Z300,R300)","v":9.625},{"$f":"IF($V$20=AD300,$AB300,R300)","v":9.625},null,{"$f":"'master list of 10-90s'!D41","v":11.75},{"$f":"'master list of 10-90s'!E41","v":"default"},{"$f":"'master list of 10-90s'!F41","v":6.625},{"$f":"Z300","v":11.75},{"$f":"AE300","v":33},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"AD300-AE300","v":0},{"$f":"IF(W300=$R300,0,1)","v":0},{"$f":"IF(X300=$R300,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!C208=1,'Input A1'!E208=1,'Input A1'!G208=1),\"\",\" \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,"Lineshaft","note",{"$f":"IF(AND('Input A1'!A288=1,OR(A303=1,B303=1)),\"Lineshaft pump depth exceeds 2,000 foot\",\" \")","v":" "}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,"Calculate"]
[]
[null,null,null,null,{"$f":"IF(T306=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost",null,null,null,0,null,{"$f":"'master Improvements'!E151","v":1},{"$f":"'Input A1'!W306","v":0}]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(T308=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,45,"note",{"$f":"'master Improvements'!E153","v":1},{"$f":"'Input A1'!W308","v":45}]
[null,null,null,null,{"$f":"IF(T309=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,5,null,{"$f":"'master Improvements'!E154","v":1},{"$f":"'Input A1'!W309","v":5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,10000,null,{"$f":"'master Improvements'!E155","v":1},{"$f":"'Input A1'!W310","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each",null,{"$f":"'Input A1'!T311","v":72531.201297832391},null,null,{"$f":"'Input A1'!W311","v":191121.90276470274}]
[null,null,null,null,{"$f":"IF(R312=U312,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,{"$f":"IF(R312=AA312,\" \",1)","v":" "},{"$f":"AA312","v":1},null,null,{"$f":"'master Improvements'!E156","v":1},null,{"$f":"IF($V$20=AD312,$Z312,R312)","v":1},{"$f":"IF($V$20=AD312,$AB312,R312)","v":1},null,{"$f":"'master list of 10-90s'!D42","v":0.7},{"$f":"'master list of 10-90s'!E42","v":1},{"$f":"'master list of 10-90s'!F42","v":2},{"$f":"Z312","v":0.7},{"$f":"AE312","v":34},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"AD312-AE312","v":0},{"$f":"IF(W312=$R312,0,1)","v":0},{"$f":"IF(X312=$R312,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":1},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(T314=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,40,null,{"$f":"'master Improvements'!E158","v":1},{"$f":"'Input A1'!W314","v":40}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",{"$f":"IF(R317=AA317,\" \",1)*0","v":0},{"$f":"'Input A1'!T317","v":9.625},"note",null,null,null,{"$f":"IF($V$20=AD317,$Z317,R317)","v":9.625},{"$f":"IF($V$20=AD317,$AB317,R317)","v":9.625},null,{"$f":"'master list of 10-90s'!D43","v":11.75},{"$f":"'master list of 10-90s'!E43","v":"default"},{"$f":"'master list of 10-90s'!F43","v":6.625},{"$f":"Z317","v":11.75},{"$f":"AE317","v":35},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"AD317-AE317","v":0},{"$f":"IF(W317=$R317,0,1)","v":0},{"$f":"IF(X317=$R317,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!D208=1,'Input A1'!F208=1,'Input A1'!H208=1),\"\",\" \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi",null,{"$f":"'Input A1'!T320","v":-85.771006187625517},"note",null,{"$f":"'Input A1'!W320","v":-301.88396340629356}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T321","v":-5.9136986781186529},null,null,{"$f":"'Input A1'!W321","v":-20.814165307437914}]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,"No",null,"When No, the model adds 1 psi of excess pressure; when Yes, the User input is used"]
[null,null,null,null,{"$f":"IF(T323=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,null,null,{"$f":"'master Improvements'!E159","v":1},{"$f":"'Input A1'!W323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi",null,{"$f":"'Input A1'!T324","v":0},null,null,{"$f":"'Input A1'!W324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'Input A1'!T325","v":445163.09943635477},null,null,{"$f":"'Input A1'!W325","v":1142610.8098475127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E160","v":0.9}]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":0},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":1},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,"Calculate",null,{"$f":"IF(A328=1,\"Go To Power Plant Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T329=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr",null,1.67,null,{"$f":"'master Improvements'!E162","v":1},{"$f":"'Input A1'!W329","v":1.67}]
[null,null,null,null,{"$f":"IF(T330=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr",null,0.8,null,{"$f":"'master Improvements'!E163","v":1},{"$f":"'Input A1'!W330","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T331","v":1.226896532777124},null,null,{"$f":"'Input A1'!W331","v":0.58208870339419394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T332","v":1.9836312027340639},null,null,{"$f":"'Input A1'!W332","v":0.47160465347245767}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T333","v":1.5586383932728685},null,null,{"$f":"'Input A1'!W333","v":0.47638799370059948}]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":0},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(T336=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,0.25,null,{"$f":"'master Improvements'!E164","v":1},{"$f":"R336*T336","v":0.25}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":1},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value",null,{"$f":"'Input A1'!T338","v":23.469640644361832}]
[null,null,null,null,{"$f":"IF(T339=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,"note",{"$f":"'master Improvements'!E167","v":1},{"$f":"'Input A1'!W339","v":23.469640644361832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value",null,{"$f":"'Input A1'!T340","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T341=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E169","v":1},{"$f":"'Input A1'!W341","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value",null,{"$f":"'Input A1'!T342","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T343=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E171","v":1},{"$f":"'Input A1'!W343","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value",null,{"$f":"'Input A1'!T344","v":20.535935563816604}]
[null,null,null,null,{"$f":"IF(T345=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E173","v":1},{"$f":"'Input A1'!W345","v":20.535935563816604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value",null,{"$f":"'Input A1'!T346","v":46.939281288723663}]
[null,null,null,null,{"$f":"IF(T347=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E175","v":1},{"$f":"'Input A1'!W347","v":46.939281288723663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value",null,{"$f":"'Input A1'!T348","v":35.204460966542747}]
[null,null,null,null,{"$f":"IF(T349=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E177","v":1},{"$f":"'Input A1'!W349","v":35.204460966542747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value",null,{"$f":"'Input A1'!T350","v":14.0817843866171}]
[null,null,null,null,{"$f":"IF(T351=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E179","v":1},{"$f":"'Input A1'!W351","v":14.0817843866171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value",null,{"$f":"'Input A1'!T352","v":1.8}]
[null,null,null,null,{"$f":"IF(T353=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter multiplier",{"$f":"IF(R353=AA353,\" \",1)","v":" "},{"$f":"AA353","v":1.8},null,{"$f":"'master Improvements'!E180","v":1},{"$f":"'Input A1'!W353","v":1.8},null,{"$f":"IF($V$20=AD353,$Z353,R353)","v":1.8},{"$f":"IF($V$20=AD353,$AB353,R353)","v":1.8},null,{"$f":"'master list of 10-90s'!D44","v":1.2},{"$f":"'master list of 10-90s'!E44","v":1.8},{"$f":"'master list of 10-90s'!F44","v":2.2000000000000002},{"$f":"Z353","v":1.2},{"$f":"AE353","v":36},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"AD353-AE353","v":0},{"$f":"IF(W353=$R353,0,1)","v":0},{"$f":"IF(X353=$R353,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"'Input A1'!T354","v":10.120008465533047}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,{"$f":"IF(R355=AA355,\" \",1)","v":" "},{"$f":"AA355","v":1},"note",null,null,null,{"$f":"IF($V$20=AD355,$Z355,R355)","v":1},{"$f":"IF($V$20=AD355,$AB355,R355)","v":1},null,{"$f":"'master list of 10-90s'!D45","v":0.75},{"$f":"'master list of 10-90s'!E45","v":1},{"$f":"'master list of 10-90s'!F45","v":1.5},{"$f":"Z355","v":0.75},{"$f":"AE355","v":37},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"AD355-AE355","v":0},{"$f":"IF(W355=$R355,0,1)","v":0},{"$f":"IF(X355=$R355,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"'master Improvements'!E181","v":0.7},{"$f":"'Input A1'!W356","v":10.912399072646458}]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(T358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",{"$f":"IF(R358=AA358,\" \",1)","v":" "},{"$f":"AA358","v":1.4999999999999999E-2},"note",{"$f":"'master Improvements'!E183","v":0.66666666666666663},{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"IF($V$20=AD358,$Z358,R358)","v":1.4999999999999999E-2},{"$f":"IF($V$20=AD358,$AB358,R358)","v":1.4999999999999999E-2},null,{"$f":"'master list of 10-90s'!D46","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!E46","v":1.4999999999999999E-2},{"$f":"'master list of 10-90s'!F46","v":0.04},{"$f":"Z358","v":5.0000000000000001E-3},{"$f":"AE358","v":38},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"AD358-AE358","v":0},{"$f":"IF(W358=$R358,0,1)","v":0},{"$f":"IF(X358=$R358,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,0.5,"note",{"$f":"'master Improvements'!E184","v":1},{"$f":"'Input A1'!W359","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,10)","v":0},null,{"$f":"'master Improvements'!E185","v":1},{"$f":"'Input A1'!W360","v":0},null,"If wells not pumped, there will be some cost associated with treating GF"]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(T362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",{"$f":"IF(R362=AA362,\" \",1)","v":" "},{"$f":"AA362","v":1.7999999999999999E-2},"note",{"$f":"'master Improvements'!E187","v":0.83333333333333326},{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"IF($V$20=AD362,$Z362,R362)","v":1.7999999999999999E-2},{"$f":"IF($V$20=AD362,$AB362,R362)","v":1.7999999999999999E-2},null,{"$f":"'master list of 10-90s'!D47","v":1.2E-2},{"$f":"'master list of 10-90s'!E47","v":1.7999999999999999E-2},{"$f":"'master list of 10-90s'!F47","v":2.1999999999999999E-2},{"$f":"Z362","v":1.2E-2},{"$f":"AE362","v":39},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"AD362-AE362","v":0},{"$f":"IF(W362=$R362,0,1)","v":0},{"$f":"IF(X362=$R362,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,10,"note",{"$f":"'master Improvements'!E188","v":1},{"$f":"'Input A1'!W363","v":10}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,1)","v":0},null,{"$f":"'master Improvements'!E189","v":1},{"$f":"'Input A1'!W364","v":0}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":0},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'Input A1'!T366","v":12945.3231481822},null,null,{"$f":"'Input A1'!W366","v":21733.621816742583}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Input A1'!T367","v":72531.201297832391},null,null,{"$f":"'Input A1'!W367","v":191121.90276470274}]
[null,null,null,null,{"$f":"IF(R368=U368,1,0)","v":1},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,1,null,null,{"$f":"'master Improvements'!E191","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"'Input A1'!T369","v":59585.878149650191},null,null,{"$f":"'Input A1'!W369","v":169388.28094796016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'Input A1'!T370","v":10294.532314818221},"note",null,{"$f":"'Input A1'!W370","v":11173.36218167426}]
[{"$f":"'Input A1'!A371","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(T373=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"'Input A1'!T373","v":10294.532314818221},"note",{"$f":"'master Improvements'!E193","v":1},{"$f":"'Input A1'!W373","v":11173.36218167426}]
[null,null,null,null,{"$f":"IF(T374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",{"$f":"IF(R374=AA374,\" \",1)","v":" "},{"$f":"AA374","v":3},null,{"$f":"'master Improvements'!E194","v":2},{"$f":"'Input A1'!W374","v":6},null,{"$f":"IF($V$20=AD374,$Z374,R374)","v":3},{"$f":"IF($V$20=AD374,$AB374,R374)","v":3},null,{"$f":"'master list of 10-90s'!D48","v":5},{"$f":"'master list of 10-90s'!E48","v":3},{"$f":"'master list of 10-90s'!F48","v":1},{"$f":"Z374","v":5},{"$f":"AE374","v":40},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"AD374-AE374","v":0},{"$f":"IF(W374=$R374,0,1)","v":0},{"$f":"IF(X374=$R374,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"'Input A1'!T375","v":80174.942779286634},null,null,{"$f":"'Input A1'!W375","v":191735.00531130866}]
[null,null,null,null,{"$f":"IF(T376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",null,1,null,{"$f":"'master Improvements'!E195","v":1},{"$f":"'Input A1'!W376","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",null,4,null,{"$f":"'master Improvements'!E196","v":1},{"$f":"'Input A1'!W377","v":4}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,null,{"$f":"'master Improvements'!E197","v":1},{"$f":"'Input A1'!W378","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"'Input A1'!T379","v":80174.942779286634},null,null,{"$f":"'Input A1'!W379","v":191735.00531130866}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,null,{"$f":"'master Improvements'!E198","v":1},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":0},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)",null,null,null,null," note"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,"≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,{"$f":"IF(R387=AA387,\" \",1)","v":" "},{"$f":"AA387","v":0},null,null,null,null,{"$f":"IF($V$20=AD387,$Z387,R387)","v":0},{"$f":"IF($V$20=AD387,$AB387,R387)","v":0},null,{"$f":"'master list of 10-90s'!D49","v":0},{"$f":"'master list of 10-90s'!E49","v":0},{"$f":"'master list of 10-90s'!F49","v":50},{"$f":"Z387","v":0},{"$f":"AE387","v":41},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"AD387-AE387","v":0},{"$f":"IF(W387=$R387,0,1)","v":0},{"$f":"IF(X387=$R387,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,0,null,{"$f":"'master Improvements'!E200","v":1},{"$f":"'Input A1'!W390","v":0},null,"Plant and field are permitted in Utilization Plan - costs in WF development"]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":1},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,"Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",{"$f":"IF(R393=AA393,\" \",1)","v":" "},{"$f":"AA393","v":20},null,{"$f":"'master Improvements'!E201","v":2},{"$f":"'Input A1'!W393","v":40},null,{"$f":"IF($V$20=AD393,$Z393,R393)","v":20},{"$f":"IF($V$20=AD393,$AB393,R393)","v":20},null,{"$f":"'master list of 10-90s'!D50","v":30},{"$f":"'master list of 10-90s'!E50","v":20},{"$f":"'master list of 10-90s'!F50","v":10},{"$f":"Z393","v":30},{"$f":"AE393","v":42},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"AD393-AE393","v":0},{"$f":"IF(W393=$R393,0,1)","v":0},{"$f":"IF(X393=$R393,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,4]
[null,null,null,null,{"$f":"IF(R395=U395,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,1," note",null,{"$f":"'master Improvements'!E202","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},null,"Power"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"IF('master list of 10-90s'!D4='master list of 10-90s'!AJ4,E9,E8)","v":"Binary"}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":0},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":1},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T401","v":9.4044876750795972}," note"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate"]
[{"$f":"'Input A1'!C403","v":8.1380681322906998},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,"w-h/lb",null,{"$f":"R406","v":8.1380681322906998},null,null,null,null,{"$f":"IF($V$20=AD403,$Z403,R408)","v":9.4044876750795972},{"$f":"IF($V$20=AD403,$AB403,R408)","v":6.5831413725557173},null,{"$f":"R401","v":9.4044876750795972},"optimized",{"$f":"0.7*R401","v":6.5831413725557173},null,{"$f":"AE403","v":58},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"AD403-AE403","v":0},{"$f":"IF(W403=$R403,0,1)","v":1},{"$f":"IF(X403=$R403,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T406","v":8.1380681322906998},null,null,{"$f":"'Binary A1'!F29","v":6.912520399554098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R408>R401,U408>R401),\"Either Reference or Improved Plant performance exceeds the upper limit GETEM uses for estimating cost\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T408=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb",null,{"$f":"'Input A1'!T408","v":8.1380681322906998},null,{"$f":"'master Improvements'!E205","v":1},{"$f":"'Input A1'!W408","v":6.912520399554098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg",null,{"$f":"'Input A1'!T409","v":64.588851956918603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW",null,{"$f":"'Input A1'!T410","v":20381.08482809109},null,null,{"$f":"'Input A1'!W410","v":42623.935077296177}]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":0},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":0},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,"carbon stl"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T415","v":421.26133133589565}," note",null,{"$f":"'Input A1'!W415","v":371.74732583912987},null,{"$f":"'Binary B2 10-90s'!E39","v":428.11035412284019},{"$f":"'Binary B2 10-90s'!E88","v":413.84096779664316}]
[null,null,null,null,{"$f":"IF(R416=U416,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R416=AA416,\" \",1)","v":" "},{"$f":"AA416","v":1},null,null,{"$f":"'master Improvements'!E207","v":0.9},null,{"$f":"IF($V$20=AD416,$Z416,R416)","v":1},{"$f":"IF($V$20=AD416,$AB416,R416)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},{"$f":"Z416","v":0.5},{"$f":"AE416","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD416-AE416","v":0},{"$f":"IF(W416=$R416,0,1)","v":0},{"$f":"IF(X416=$R416,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T417","v":500.41816986449288},null,null,{"$f":"'Input A1'!W417","v":247.21524391696306},null,{"$f":"'Binary B2 10-90s'!E37","v":899.06539086088003},{"$f":"'Binary B2 10-90s'!E90","v":271.61830291549666}]
[null,null,null,null,{"$f":"IF(R418=U418,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,{"$f":"IF(R418=AA418,\" \",1)","v":" "},{"$f":"AA418","v":1},null,null,{"$f":"'master Improvements'!E209","v":0.9},null,{"$f":"IF($V$20=AD418,$Z418,R418)","v":1},{"$f":"IF($V$20=AD418,$AB418,R418)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},{"$f":"Z418","v":0.5},{"$f":"AE418","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD418-AE418","v":0},{"$f":"IF(W418=$R418,0,1)","v":0},{"$f":"IF(X418=$R418,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW",null,{"$f":"'Input A1'!T419","v":80.627022572838541},null,null,{"$f":"'Input A1'!W419","v":51.641985776497918},null,{"$f":"'Binary B2 10-90s'!E36","v":102.12278479446192},{"$f":"'Binary B2 10-90s'!E85","v":60.42748794681426}]
[null,null,null,null,{"$f":"IF(R420=U420,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,{"$f":"IF(R420=AA420,\" \",1)","v":" "},{"$f":"AA420","v":1},null,null,{"$f":"'master Improvements'!E211","v":0.9},null,{"$f":"IF($V$20=AD420,$Z420,R420)","v":1},{"$f":"IF($V$20=AD420,$AB420,R420)","v":1},null,{"$f":"'master list of 10-90s'!D59","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},0.5,{"$f":"AE420","v":51},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"AD420-AE420","v":0},{"$f":"IF(W420=$R420,0,1)","v":0},{"$f":"IF(X420=$R420,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW",null,{"$f":"'Input A1'!T421","v":42.229606243265707},null,null,{"$f":"'Input A1'!W421","v":22.659086646389603}]
[null,null,null,null,{"$f":"IF(R422=U422,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E213","v":0.9}]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":0},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Input A1'!T426","v":2.6633327571600822}," note",null,{"$f":"'Input A1'!W426","v":2.6538194833883111}]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(R428=T429,1,0)","v":0},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z429","v":2.25},{"$f":"AE428","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD428-AE428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF(R429=AA429,\" \",1)","v":" "},{"$f":"AA429","v":2.6633327571600822},null,{"$f":"'master Improvements'!E215","v":0.8},{"$f":"'Input A1'!W429","v":2.1230555867106489},null,{"$f":"IF($V$20=AD428,$Z429,R426)","v":2.6633327571600822},{"$f":"IF($V$20=AD428,$AB429,R426)","v":2.6633327571600822},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"'Input A1'!T429","v":2.6633327571600822},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":1},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,{"$f":"'master Improvements'!E216","v":1},{"$f":"'Input A1'!W432","v":2500000}]
[null,null,null,null,{"$f":"IF(T433=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,{"$f":"IF(R433=AA433,\" \",1)","v":" "},{"$f":"AA433","v":0.12},null,{"$f":"'master Improvements'!E217","v":1},{"$f":"'Input A1'!W433","v":0.12},null,{"$f":"IF($V$20=AD433,$Z433,R433)","v":0.12},{"$f":"IF($V$20=AD433,$AB433,R433)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},{"$f":"Z433","v":0.06},{"$f":"AE433","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD433-AE433","v":0},{"$f":"IF(W433=$R433,0,1)","v":0},{"$f":"IF(X433=$R433,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Input A1'!T435","v":2.9829326880192921}," note",null,{"$f":"'Input A1'!W435","v":2.3778222571159264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T436","v":3115.7809660433654}]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW",null,{"$f":"'Input A1'!T439","v":3115.7809660433654},null,null,null,null,{"$f":"IF($V$20=AD439,$Z439,R439)","v":3115.7809660433654},{"$f":"IF($V$20=AD439,$AB439,R439)","v":3115.7809660433654},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE439","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD439-AE439","v":0}]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":1},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W443","v":1648.4577184224315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W444","v":5091.5852345608391}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,"Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W446","v":1648.4577184224315}]
[null,null,null,null,{"$f":"IF(T447=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"'master Improvements'!E218","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW",null,{"$f":"'Input A1'!T448","v":3115.7809660433654},null,null,{"$f":"'Input A1'!W448","v":1648.4577184224315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint",null,null,null,null,"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,{"$f":"'Input A1'!T451","v":13.51128946650403},null,null,{"$f":"'Input A1'!W451","v":15.510389739849414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,{"$f":"'Input A1'!T452","v":0.66293279187384202},null,null,{"$f":"'Input A1'!W452","v":0.36388920243337858}]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",{"$f":"IF(OR(A398=1,R456=AA456),\" \",1)","v":" "},{"$f":"IF('Input A1'!A$398=0,AA456,50)","v":50},null,null,null,null,{"$f":"IF($V$20=AD456,$Z456,R456)","v":50},{"$f":"IF($V$20=AD456,$AB456,R456)","v":50},null,{"$f":"'master list of 10-90s'!D51","v":40},{"$f":"'master list of 10-90s'!E51","v":60},{"$f":"'master list of 10-90s'!F51","v":80},null,{"$f":"AE456","v":43},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"AD456-AE456","v":0},{"$f":"IF(W456=$R456,0,1)","v":0},{"$f":"IF(X456=$R456,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,{"$f":"IF(R459=AA459,\" \",1)","v":" "},{"$f":"AA459","v":0.8},null,null,{"$f":"R459*'master Improvements'!E221","v":0},null,{"$f":"IF($V$20=AD459,$Z459,R459)","v":0.8},{"$f":"IF($V$20=AD459,$AB459,R459)","v":0.8},null,{"$f":"'master list of 10-90s'!D52","v":0.85},{"$f":"'master list of 10-90s'!E52","v":0.8},{"$f":"'master list of 10-90s'!F52","v":0.75},null,{"$f":"AE459","v":44},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"AD459-AE459","v":0},{"$f":"IF(W459=$R459,0,1)","v":0},{"$f":"IF(X459=$R459,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,{"$f":"IF(R461=AA461,\" \",1)","v":" "},{"$f":"AA461","v":0.75},null,null,{"$f":"R461*'master Improvements'!E222","v":0},null,{"$f":"IF($V$20=AD461,$Z461,R461)","v":0.75},{"$f":"IF($V$20=AD461,$AB461,R461)","v":0.75},null,{"$f":"'master list of 10-90s'!D53","v":0.8},{"$f":"'master list of 10-90s'!E53","v":0.75},{"$f":"'master list of 10-90s'!F53","v":0.7},null,{"$f":"AE461","v":45},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"AD461-AE461","v":0},{"$f":"IF(W461=$R461,0,1)","v":0},{"$f":"IF(X461=$R461,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,2]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated/estimated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":"Must input pressure with EGS"},null,null,"Calculate","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",null,null,{"$f":"IF(AND('Input A1'!A398=0,'Input A1'!E465<'Input A1'!T487),\"The HP flash pressure exceeds the calculated well head pressure\",IF(AND('Input A1'!A398=0,'Input A1'!A464>1,'Input A1'!T489<'Input A1'!E457),\"The LP flash pressure is < 1 atmosphere\",IF('Input A1'!T487<'Input A1'!E457,\"HP flash pressure <1 atmosphere\",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated High Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T468","v":36.226975301675473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated Low Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",{"$f":"IF(R476=AA476,\" \",1)","v":" "},{"$f":"AA476","v":22.5},null,null,null,null,{"$f":"IF($V$20=AD476,$Z476,R476)","v":22.5},{"$f":"IF($V$20=AD476,$AB476,R476)","v":22.5},null,{"$f":"'master list of 10-90s'!D54","v":15},{"$f":"'master list of 10-90s'!E54","v":22.5},{"$f":"'master list of 10-90s'!F54","v":30},null,{"$f":"AE476","v":46},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"AD476-AE476","v":0},{"$f":"IF(W476=$R476,0,1)","v":0},{"$f":"IF(X476=$R476,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature approach-cooling tower",null,"F",null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,{"$f":"'Input A1'!T479","v":0.315},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",{"$f":"IF(R481=AA481,\" \",1)","v":" "},{"$f":"AA481","v":2000},null,null,null,null,{"$f":"IF($V$20=AD481,$Z481,R481)","v":2000},{"$f":"IF($V$20=AD481,$AB481,R481)","v":2000},null,{"$f":"'master list of 10-90s'!D55","v":200},{"$f":"'master list of 10-90s'!E55","v":2000},{"$f":"'master list of 10-90s'!F55","v":20000},null,{"$f":"AE481","v":47},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"AD481-AE481","v":0},{"$f":"IF(W481=$R481,0,1)","v":0},{"$f":"IF(X481=$R481,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",{"$f":"IF(R483=AA483,\" \",1)","v":" "},{"$f":"AA483","v":20},null,null,null,null,{"$f":"IF($V$20=AD483,$Z483,R483)","v":20},{"$f":"IF($V$20=AD483,$AB483,R483)","v":20},null,{"$f":"'master list of 10-90s'!D56","v":0},{"$f":"'master list of 10-90s'!E56","v":20},{"$f":"'master list of 10-90s'!F56","v":200},null,{"$f":"AE483","v":48},{"$f":"'LCOE Summary 10-90s'!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T487","v":36.226975301675473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T488","v":2.4977626714761385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T489","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T490","v":1.0824771766237331}]
[null,null,null,null,{"$f":"IF(T491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Input A1'!T491","v":5.4370304361563342}]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T497","v":498.50734213070268},null,null,{"$f":"'Input A1'!W497","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R498=AA498,\" \",1)","v":" "},{"$f":"AA498","v":1},null,null,{"$f":"'master Improvements'!E226","v":0},null,{"$f":"IF($V$20=AD498,$Z498,R498)","v":1},{"$f":"IF($V$20=AD498,$AB498,R498)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},null,{"$f":"AE498","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD498-AE498","v":0},{"$f":"IF(W498=$R498,0,1)","v":0},{"$f":"IF(X498=$R498,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW",null,{"$f":"'Input A1'!T499","v":27.266072668120302},null,null,{"$f":"'Input A1'!W499","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW",null,{"$f":"'Input A1'!T501","v":83.912248105900701},null,null,{"$f":"'Input A1'!W501","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,{"$f":"IF(R502=AA502,\" \",1)","v":" "},{"$f":"AA502","v":1},null,null,{"$f":"'master Improvements'!E230","v":0},null,{"$f":"IF($V$20=AD502,$Z502,R502)","v":1},{"$f":"IF($V$20=AD502,$AB502,R502)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE502","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD502-AE502","v":0},{"$f":"IF(W502=$R502,0,1)","v":0},{"$f":"IF(X502=$R502,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T503","v":108.13215653006144},null,null,{"$f":"'Input A1'!W503","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,{"$f":"IF(R504=AA504,\" \",1)","v":" "},{"$f":"AA504","v":1},null,null,{"$f":"'master Improvements'!E232","v":0},null,{"$f":"IF($V$20=AD504,$Z504,R504)","v":1},{"$f":"IF($V$20=AD504,$AB504,R504)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE504","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD504-AE504","v":0},{"$f":"IF(W504=$R504,0,1)","v":0},{"$f":"IF(X504=$R504,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW",null,{"$f":"'Input A1'!T505","v":55.115287446245496},null,null,{"$f":"'Input A1'!W505","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,{"$f":"IF(R506=AA506,\" \",1)","v":" "},{"$f":"AA506","v":1},null,null,{"$f":"'master Improvements'!E234","v":0},null,{"$f":"IF($V$20=AD506,$Z506,R506)","v":1},{"$f":"IF($V$20=AD506,$AB506,R506)","v":1},null,{"$f":"'master list of 10-90s'!D60","v":0.5},{"$f":"'master list of 10-90s'!E60","v":1},{"$f":"'master list of 10-90s'!F60","v":2},null,{"$f":"AE506","v":52},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"AD506-AE506","v":0},{"$f":"IF(W506=$R506,0,1)","v":0},{"$f":"IF(X506=$R506,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW",null,{"$f":"'Input A1'!T507","v":78.057272273840894},null,null,{"$f":"'Input A1'!W507","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,{"$f":"IF(R508=AA508,\" \",1)","v":" "},{"$f":"AA508","v":1},null,null,{"$f":"'master Improvements'!E236","v":0},null,{"$f":"IF($V$20=AD508,$Z508,R508)","v":1},{"$f":"IF($V$20=AD508,$AB508,R508)","v":1},null,{"$f":"'master list of 10-90s'!D61","v":0.5},{"$f":"'master list of 10-90s'!E61","v":1},{"$f":"'master list of 10-90s'!F61","v":3},null,{"$f":"AE508","v":53},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"AD508-AE508","v":0},{"$f":"IF(W508=$R508,0,1)","v":0},{"$f":"IF(X508=$R508,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW",null,{"$f":"'Input A1'!T509","v":119.51869051481047},null,null,{"$f":"'Input A1'!W509","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,{"$f":"IF(R510=AA510,\" \",1)","v":" "},{"$f":"AA510","v":1},null,null,{"$f":"'master Improvements'!E238","v":0},null,{"$f":"IF($V$20=AD510,$Z510,R510)","v":1},{"$f":"IF($V$20=AD510,$AB510,R510)","v":1},null,{"$f":"'master list of 10-90s'!D62","v":0.5},{"$f":"'master list of 10-90s'!E62","v":1},{"$f":"'master list of 10-90s'!F62","v":4},null,{"$f":"AE510","v":54},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"AD510-AE510","v":0},{"$f":"IF(W510=$R510,0,1)","v":0},{"$f":"IF(X510=$R510,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"('Input A1'!T514)","v":2.8403734549030419},null,null,{"$f":"'Input A1'!W514","v":2.8220409154001054}]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD516-AE516","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W517=$R516,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X517=$R516,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF('Input A1'!A398=1,\" \",IF(R517=AA517,\" \",1))","v":" "},{"$f":"'Input A1'!T517","v":2.8403734549030419},null,{"$f":"IF('Input A1'!A398=1,0,'master Improvements'!E240)","v":0},{"$f":"'Input A1'!W517","v":0},null,{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$Z517,R514))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$AB517,R514))","v":0},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"IF('Input A1'!A515=1,R514,R516)","v":2.8403734549030419},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,{"$f":"IF(R521=AA521,\" \",1)","v":" "},{"$f":"AA521","v":0.12},null,{"$f":"'master Improvements'!E241","v":0},{"$f":"'Input A1'!W521","v":0},null,{"$f":"IF($V$20=AD521,$Z521,R521)","v":0.12},{"$f":"IF($V$20=AD521,$AB521,R521)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},null,{"$f":"AE521","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD521-AE521","v":0},{"$f":"IF(W521=$R521,0,1)","v":0},{"$f":"IF(X521=$R521,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"'Input A1'!T522","v":4504265.9893387891}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Input A1'!T523","v":3.1812182694914064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T524","v":3087.4011831403009}]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",null,null,"note",{"$f":"'master Improvements'!E242","v":0}]
[null,null,null,null,{"$f":"IF(T526=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",{"$f":"IF('Input A1'!A408=1,\" \",IF(R527/R524=AA527,\" \",1))","v":" "},{"$f":"'Input A1'!T527","v":3087.4011831403009},null,null,{"$f":"'Input A1'!W527","v":{"$error":"#DIV/0!"}},null,{"$f":"IF($V$20=AD527,$Z527,R527)","v":3087.4011831403009},{"$f":"IF($V$20=AD527,$AB527,R527)","v":3087.4011831403009},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE527","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD527-AE527","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W527=$R527,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X527=$R527,0,1))","v":0}]

{"sheet":"SUMMARY ","index":3,"n_rows":320,"n_cols":15,"rows_kept":320,"cut":false,"hidden":false,"merged":[[20,5,20,11],[29,5,29,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[{"$f":"'Input A1'!A48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Summary A1'!H23","v":2012}]
[null,null,null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},null,{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,null,null,null,null,"RESOURCE TYPE",null,{"$f":"'Summary A1'!H25","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"'Summary A1'!H27","v":20000},null,{"$f":"'Summary A1'!J27","v":40000}]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Summary A1'!H28","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse."]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Summary A1'!H33","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Summary A1'!H34","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Summary A1'!H36","v":0.3},null,{"$f":"'Summary A1'!J36","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Summary A1'!H37","v":0.3},null,{"$f":"'Summary A1'!J37","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Summary A1'!H38","v":0.15},null,{"$f":"'Summary A1'!J38","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Summary A1'!H39","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J39","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Summary A1'!H40","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J40","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Summary A1'!H42","v":1},null,{"$f":"'Summary A1'!J42","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Summary A1'!H43","v":1.5},null,{"$f":"'Summary A1'!J43","v":1}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Summary A1'!H44","v":2},null,{"$f":"'Summary A1'!J44","v":1.5}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Summary A1'!H45","v":2},null,{"$f":"'Summary A1'!J45","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Summary A1'!H46","v":20},null,{"$f":"'Summary A1'!J46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Summary A1'!H47","v":0.95},null,{"$f":"'Summary A1'!J47","v":0.95}]
[null,null,null,"+","B","RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Summary A1'!H49","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"'Summary A1'!J50","v":175}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H51","v":347},null,{"$f":"'Summary A1'!J51","v":347}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Summary A1'!H52","v":3000},null,{"$f":"'Summary A1'!J52","v":3000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H53","v":9842.49},null,{"$f":"'Summary A1'!J53","v":9842.49}]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Summary A1'!H54","v":5.446666666666667E-2},null,{"$f":"'Summary A1'!J54","v":5.446666666666667E-2},null,null," "]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Summary A1'!H55","v":2.9882682126169294E-2},null,{"$f":"'Summary A1'!J55","v":2.9882682126169294E-2}]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Summary A1'!H56","v":4.1136651349703852},null,{"$f":"'Summary A1'!J56","v":1.6608513398558797}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H57","v":7.4045972429466937},null,{"$f":"'Summary A1'!J57","v":2.9895324117405835}]
[null,null,null,"+","C","RESOURCE EXPLORATION",null,{"$f":"'Summary A1'!H58","v":4463974.5512975007},null,{"$f":"'Summary A1'!J58","v":2318599.1933547743}]
[null,null,null,null,null,"Project Scenario"]
[null,null,null,null,null,"Project Type",null,{"$f":"'Summary A1'!H60","v":"Greenfield"}]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Summary A1'!H61","v":300},null,{"$f":"'Summary A1'!J61","v":300}]
[{"$f":"'Input A1'!A83","v":1},null,null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Summary A1'!H62","v":"No"},null,{"$f":"'Summary A1'!J62","v":"No"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"'Summary A1'!H63","v":20.38108482809109},null,{"$f":"'Summary A1'!J63","v":42.623935077296174}]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Summary A1'!H64","v":3},null,{"$f":"'Summary A1'!J64","v":2}]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Summary A1'!H65","v":250000},null,{"$f":"'Summary A1'!J65","v":150000}]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Summary A1'!H66","v":60000},null,{"$f":"'Summary A1'!J66","v":60000}]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'Summary A1'!H67","v":566.24252162500488},null,{"$f":"'Summary A1'!J67","v":524.42651899498617}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"'Summary A1'!H68","v":16987.275648750147},null,{"$f":"'Summary A1'!J68","v":15732.795569849584}]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"'Summary A1'!H69","v":2},null,{"$f":"'Summary A1'!J69","v":1.5}]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"'Summary A1'!H70","v":1500000},null,{"$f":"'Summary A1'!J70","v":1000000}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"'Summary A1'!H71","v":250000},null,{"$f":"'Summary A1'!J71","v":250000}]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Summary A1'!H72","v":0},null,{"$f":"'Summary A1'!J72","v":0}]
[null,null,null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0}]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"'Summary A1'!H74","v":9842.49},null,{"$f":"'Summary A1'!J74","v":9842.49}]
[null,null,null,null,null,"Estimated Exploration Costs"]
[null,null,null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"'Summary A1'!H76","v":3000000},null,{"$f":"'Summary A1'!J76","v":1500000}]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"'Summary A1'!H77","v":750000},null,{"$f":"'Summary A1'!J77","v":300000}]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"'Summary A1'!H78","v":680000},null,{"$f":"'Summary A1'!J78","v":495000}]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"'Summary A1'!H79","v":33974.551297500293},null,{"$f":"'Summary A1'!J79","v":23599.193354774376}]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'Summary A1'!H80","v":1132.4850432500098},null,{"$f":"'Summary A1'!J80","v":786.63977849247931}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"'Summary A1'!H81","v":1},null,{"$f":"'Summary A1'!J81","v":1}]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"'Summary A1'!H82","v":4463974.5512975007},null,{"$f":"'Summary A1'!J82","v":2318599.1933547743}]
[null,null,null,"+","D","RESOURCE CONFIRMATION",null,{"$f":"'Summary A1'!H83","v":41365875.085638121},null,{"$f":"'Summary A1'!J83","v":10664233.356170164}]
[null,null,null,null,null,"Confirmation Scenario"]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Summary A1'!H85","v":1.5},null,{"$f":"'Summary A1'!J85","v":1}]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Summary A1'!H86","v":1.5},null,{"$f":"'Summary A1'!J86","v":0}]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"'Summary A1'!H87","v":0.5},null,{"$f":"'Summary A1'!J87","v":0}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Summary A1'!H88","v":"Well Count"}]
[null,null,null,null,null,"Production Capacity to be Confirmed",null,{"$f":"'Summary A1'!H89","v":"NA"},null,{"$f":"'Summary A1'!J89","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"'Summary A1'!H90","v":2.5352468723508292},null,{"$f":"'Summary A1'!J90","v":5.14848105922312}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Summary A1'!H91","v":1},null,{"$f":"'Summary A1'!J91","v":1}]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Summary A1'!H92","v":9362761.9265112672},null,{"$f":"'Summary A1'!J92","v":4681380.9632556336}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},null,{"$f":"'Summary A1'!J93","v":2}]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Summary A1'!H94","v":"Yes"},null,{"$f":"'Summary A1'!J94","v":"Yes"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"'Summary A1'!H95","v":2500000},null,{"$f":"'Summary A1'!J95","v":500000}]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"'Summary A1'!H97","v":7.6057406170524882},null,{"$f":"'Summary A1'!J97","v":10.29696211844624}]
[null,null,null,null,null,null,"% of total",{"$f":"'Summary A1'!H98","v":0.38028703085262439},null,{"$f":"'Summary A1'!J98","v":0.257424052961156}]
[null,null,null,null,null,"Estimated Confirmation Costs"]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"'Summary A1'!H100","v":35110357.224417254},null,{"$f":"'Summary A1'!J100","v":9362761.9265112672}]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},null,{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"'Summary A1'!H102","v":1755517.8612208627},null,{"$f":"'Summary A1'!J102","v":468138.09632556338}]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Summary A1'!H103","v":0},null,{"$f":"'Summary A1'!J103","v":0}]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Summary A1'!H104","v":750000},null,{"$f":"'Summary A1'!J104","v":500000}]
[null,null,null,null,null,"Total Cost",null,{"$f":"'Summary A1'!H105","v":41365875.085638121},null,{"$f":"'Summary A1'!J105","v":10664233.356170164}]
[null,null,null,"+","E","WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"'Summary A1'!H106","v":76968163.95962508},null,{"$f":"'Summary A1'!J106","v":45680693.356868871}]
[null,null,null,null,null,"Well Field Development Scenario"]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Summary A1'!H108","v":"Cost Curves"}]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Summary A1'!H109","v":7802301.6054260563},null,{"$f":"'Summary A1'!J109","v":3901150.8027130282}]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Summary A1'!H110","v":7802301.6054260563},null,{"$f":"'Summary A1'!J110","v":3901150.8027130282}]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Summary A1'!H111","v":0.5},null,{"$f":"'Summary A1'!J111","v":0.5}]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},null,{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"'Summary A1'!H113","v":3},null,{"$f":"'Summary A1'!J113","v":2}]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},null,{"$f":"'Summary A1'!J114","v":3.8846408814443416}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"'Summary A1'!H115","v":4.8887780981482205},null,{"$f":"'Summary A1'!J115","v":5.7692817628886832}]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Summary A1'!H116","v":0},null,{"$f":"'Summary A1'!J116","v":0}]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"'Summary A1'!H117","v":0},null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"'Summary A1'!H118","v":4.8887780981482205},null,{"$f":"'Summary A1'!J118","v":5.7692817628886832}]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Summary A1'!H119","v":3},null,{"$f":"'Summary A1'!J119","v":3}]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Summary A1'!H120","v":3},null,{"$f":"'Summary A1'!J120","v":3}]
[null,null,null,null,null,"Estimated Well Field Development Costs"]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Summary A1'!H122","v":200000},null,{"$f":"'Summary A1'!J122","v":200000}]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"'Summary A1'!H123","v":2366633.4294444658},null,{"$f":"'Summary A1'!J123","v":2330784.5288666054}]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"'Summary A1'!H124","v":572182.55223071994},null,{"$f":"'Summary A1'!J124","v":1484879.9136383892}]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H125","v":445163.09943635477},null,{"$f":"'Summary A1'!J125","v":1028349.7288627615}]
[null,null,null,null,null,"Permitting Cost During Well Field Development",null,{"$f":"'Summary A1'!H126","v":1000000},null,{"$f":"'Summary A1'!J126","v":1000000}]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"'Summary A1'!H127","v":3665150.6647440516},null,{"$f":"'Summary A1'!J127","v":2175271.1122318511}]
[null,null,null,null,null,"Subtotal - Well Field Development Costs (exclusive of Drilling or Stimulation)",null,{"$f":"'Summary A1'!H128","v":8049129.7458555922},null,{"$f":"'Summary A1'!J128","v":8019285.2835996076}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"'Summary A1'!H129","v":38143721.203753605},null,{"$f":"'Summary A1'!J129","v":22506838.180370823}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30775313.010015886},null,{"$f":"'Summary A1'!J130","v":15154569.892898438}]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"'Summary A1'!H131","v":76968163.95962508},null,{"$f":"'Summary A1'!J131","v":45680693.356868871}]
[null,null,null,"+","F","RESERVOIR DEFINITION"]
[null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H136","v":710.49698884056181},null,{"$f":"'Summary A1'!J136","v":1776.2424721014045}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"IF(A137=1,H137*H143,0)","v":125220.65738932461},{"$f":"IF(A137=1,J137*J143,0)","v":61661.930256358741},null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!H137","v":0.05},null,{"$f":"'Summary A1'!J137","v":1.0000000000000002E-2}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"IF(AND($A139=1,$A138=0),H138*H143,0)","v":0},{"$f":"IF(AND($A139=1,$A138=0),J138*J143,0)","v":0},null,null,"Flash Steam Cycle Water Losses",null,{"$f":"'Summary A1'!H138","v":0},null,{"$f":"'Summary A1'!J138","v":0}]
[{"$f":"'Input A1'!A283","v":1},{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":202}]
[null,{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-J138))","v":0},null,null,null,"lb/hr",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1603199.6639999999}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H141","v":1492.0436765651798},null,{"$f":"'Summary A1'!J141","v":3588.0097936448369}]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"'Summary A1'!H142","v":315.55112392592883},null,{"$f":"'Summary A1'!J142","v":776.92817628886837}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H143","v":2504413.147786492},null,{"$f":"'Summary A1'!J143","v":6166193.025635873}]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"'Summary A1'!H144","v":331.32868012222525},null,{"$f":"'Summary A1'!J144","v":784.69745805175705}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H145","v":2629633.8051758171},null,{"$f":"'Summary A1'!J145","v":6227854.9558922322}]
["note",null,null,null,null,"Reservoir Stimulation (Well Field Development Phase)",null,{"$f":"'Summary A1'!H146","v":7729021.2538195401},null,{"$f":"'Summary A1'!J146","v":1689436.4627582794}]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,"Are Wells Stimulated?",null,{"$f":"'Summary A1'!H147","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Summary A1'!H148","v":"Input Value"}]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"'Summary A1'!H149","v":" "},null,{"$f":"'Summary A1'!J149","v":" "}]
[null,null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H150","v":" "},null,{"$f":"'Summary A1'!J150","v":" "}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Summary A1'!H151","v":200000},null,{"$f":"'Summary A1'!J151","v":200000}]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Summary A1'!H152","v":0.1},null,{"$f":"'Summary A1'!J152","v":0.1}]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"'Summary A1'!H153","v":2.9443890490741103},null,{"$f":"'Summary A1'!J153","v":3.2179742147776751}]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"'Summary A1'!H154","v":2500000},null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,"Estimated Stimulation Costs"]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"'Summary A1'!H156","v":7360972.622685276},null,{"$f":"'Summary A1'!J156","v":1608987.1073888375}]
[null,null,null,null,null,"Other Cost",null,{"$f":"'Summary A1'!H157","v":368048.63113426382},null,{"$f":"'Summary A1'!J157","v":80449.355369441881}]
[null,null,null,null,null,"Total Stimulation Cost (Well Field Development Phase)",null,{"$f":"'Summary A1'!H158","v":7729021.2538195401},null,{"$f":"'Summary A1'!J158","v":1689436.4627582794}]
[null,null,null,null,null,"Hydraulic Drawdown"]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Summary A1'!H160","v":"Input Value"}]
[null,null,null,null,null,"Inputted Pressure Decline","psi-h/ 1000lb",{"$f":"'Summary A1'!H161","v":0.4},null,{"$f":"'Summary A1'!J161","v":0.2}]
[null,null,null,null,null,null,"kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,{"$f":"'Summary A1'!J162","v":10.944229807684799}]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Summary A1'!H163","v":1},null,{"$f":"'Summary A1'!J163","v":1}]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"'Summary A1'!H164","v":"NA"}]
[null,null,null,null,null,"Permeability","darcy",{"$f":"'Summary A1'!H165","v":0},null,{"$f":"'Summary A1'!J165","v":0}]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"'Summary A1'!H166","v":0},null,{"$f":"'Summary A1'!J166","v":0}]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"'Summary A1'!H167","v":0},null,{"$f":"'Summary A1'!J167","v":0}]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Summary A1'!H168","v":1000},null,{"$f":"'Summary A1'!J168","v":1000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H169","v":3280.83},null,{"$f":"'Summary A1'!J169","v":3280.83}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H170","v":" "},null,{"$f":"'Summary A1'!J170","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H171","v":" "},null,{"$f":"'Summary A1'!J171","v":" "}]
[null,null,null,"+",null,"Aperture","m",{"$f":"'Summary A1'!H172","v":" "},null,{"$f":"'Summary A1'!J172","v":" "}]
[null,null,null,"+",null,"Effective Fracture length","m",{"$f":"'Summary A1'!H173","v":" "},null,{"$f":"'Summary A1'!J173","v":" "}]
[null,null,null,"+",null,"Reservoir Pressure Drop","psi",{"$f":"'Summary A1'!H174","v":126.98611199999999},"note",{"$f":"'Summary A1'!J174","v":158.73264}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H175","v":8.7553864960627479},null,{"$f":"'Summary A1'!J175","v":10.944233120078435}]
[null,null,null,null,null,"Thermal Drawdown"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"'Summary A1'!H177","v":"No"}]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":"'Summary A1'!H178","v":24.55},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"}]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3}]
[null,null,null,null,null,"Fracture Length","m",{"$f":"'Summary A1'!H182","v":""},null,{"$f":"'Summary A1'!J182","v":" "}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H183","v":" "},null,{"$f":"'Summary A1'!J183","v":" "}]
[null,null,null,null,null,"Aperture","m",{"$f":"'Summary A1'!H184","v":" "},null,{"$f":"'Summary A1'!J184","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H185","v":" "},null,{"$f":"'Summary A1'!J185","v":" "}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"'Summary A1'!H186","v":""},null,{"$f":"'Summary A1'!J186","v":" "}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H187","v":""},null,{"$f":"'Summary A1'!J187","v":" "}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Summary A1'!H188","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J188","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Relative Revenue",null,{"$f":"'Summary A1'!H189","v":0.90360404252447857},null,{"$f":"'Summary A1'!J189","v":0.93544017885710373}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"1st Replacement","yr",{"$f":"'Summary A1'!H190","v":"NA"},null,{"$f":"'Summary A1'!J190","v":"NA"}]
[{"$f":"'Input A1'!A267","v":0},null,null,"+",null,"# Reservoirs used",null,{"$f":"'Summary A1'!H191","v":1},null,{"$f":"'Summary A1'!J191","v":1}]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"'Summary A1'!H192","v":0},null,{"$f":"'Summary A1'!J192","v":0}]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"'Summary A1'!H193","v":10.8107587456596},null,{"$f":"'Summary A1'!J193","v":12.608480703743428}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling",null,{"$f":"'Summary A1'!H194","v":796079.78580221115},"$/yr",{"$f":"'Summary A1'!J194","v":392010.52968452009}]
[null,null,null,"+",null,"Loss Rate (% of Injected Flow)","%",{"$f":"'Summary A1'!H195","v":0.05},null,{"$f":"'Summary A1'!J195","v":1.0000000000000002E-2}]
[null,null,null,"+",null,"Makeup water cost Used","$/acre-ft",{"$f":"'Summary A1'!H196","v":2000},null,{"$f":"'Summary A1'!J196","v":2000}]
[null,null,null,null,null,null,"$/m^3",{"$f":"'Summary A1'!H197","v":1.6214393192549161},null,{"$f":"'Summary A1'!J197","v":1.6214393192549161}]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"'Summary A1'!H198","v":398.03989290110559},null,{"$f":"'Summary A1'!J198","v":196.00526484226003}]
[null,null,null,"+",null,"Annual Cost","$/yr",{"$f":"'Summary A1'!H199","v":796079.78580221115},null,{"$f":"'Summary A1'!J199","v":392010.52968452009}]
[null,null,null,"+","G","GEOTHERMAL FLUID PUMPING"]
[null,null,null,"+",null,"Production Pumping",null,{"$f":"'Summary A1'!H201","v":572182.55223071994},null,{"$f":"'Summary A1'!J201","v":1484879.9136383892}]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H202","v":40},null,{"$f":"'Summary A1'!J202","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},null,{"$f":"'Summary A1'!J203","v":793663.2}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,null,"Are Production Pumps Used?",null,{"$f":"'Summary A1'!H204","v":"Yes"},null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Summary A1'!H205","v":"Calculate"}]
[{"$f":"IF(H206>0,1,0)","v":1},null,null,null,null,"Pump Depth Setting","ft",{"$f":"'Summary A1'!H206","v":58.906462963644117},null,{"$f":"'Summary A1'!J206","v":234.67243633485214}]
[{"$f":"IF(J206>0,1,0)","v":1},null,null,null,null,null,"m",{"$f":"'Summary A1'!H207","v":18.010659954870562},null,{"$f":"'Summary A1'!J207","v":71.582158482323166}]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"'Summary A1'!H208","v":"No"},null,{"$f":"'Summary A1'!J208","v":"No"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'Summary A1'!H209","v":167.36402890525682},null,{"$f":"'Summary A1'!J209","v":174.45519004642912}]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'Summary A1'!H210","v":167.36402890525682},null,{"$f":"'Summary A1'!J210","v":174.45519004642912}]
[null,null,null,"+",null,null,"bar",{"$f":"'Summary A1'!H211","v":11.53934659093855},null,{"$f":"'Summary A1'!J211","v":12.028265068077411}]
[null,null,null,"+",null,"Friction Loss in Well Below Pump","psid",{"$f":"'Summary A1'!H212","v":6.8780851185406275},null,{"$f":"'Summary A1'!J212","v":42.448948897308632}]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'Summary A1'!H213","v":9.9356736377939237E-2},null,{"$f":"'Summary A1'!J213","v":2.3930955351518439}]
[null,null,null,"+",null,"Pumping Power","hp/well",{"$f":"'Summary A1'!H214","v":14.052823692560485},null,{"$f":"'Summary A1'!J214","v":113.56477124046445}]
[null,null,null,null,null,null,"kW/well",{"$f":"'Summary A1'!H215","v":10.479190627542355},null,{"$f":"'Summary A1'!J215","v":84.685249914014349}]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Summary A1'!H217","v":"Calculate"}]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"'Summary A1'!H218","v":72531.201297832391},"note",{"$f":"'Summary A1'!J218","v":191121.90276470274}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"'Summary A1'!H219","v":572182.55223071994},null,{"$f":"'Summary A1'!J219","v":1484879.9136383892}]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"'Summary A1'!H220","v":445163.09943635477},null,{"$f":"'Summary A1'!J220","v":1028349.7288627615}]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H221","v":84},null,{"$f":"'Summary A1'!J221","v":202}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H222","v":666677.08799999999},null,{"$f":"'Summary A1'!J222","v":1603199.6639999999}]
[null,null,null,"+",null,"Friction Loss in Well","psid",{"$f":"'Summary A1'!H223","v":33.650362829707703},null,{"$f":"'Summary A1'!J223","v":191.13735553544842}]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'Summary A1'!H224","v":180.89982901237454},"note",{"$f":"'Summary A1'!J224","v":18.755969393706437}]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'Summary A1'!H225","v":266.67083520000006},null,{"$f":"'Summary A1'!J225","v":320.6399328}]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'Summary A1'!H226","v":86.771006187625517},null,{"$f":"'Summary A1'!J226","v":302.88396340629356}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H227","v":5.9826518338077284},null,{"$f":"'Summary A1'!J227","v":20.883119589340811}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H228","v":203.39151997872153},null,{"$f":"'Summary A1'!J228","v":712.46432237742795}]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'Summary A1'!H229","v":400.18347670941915},null,{"$f":"'Summary A1'!J229","v":2636.4375882440081}]
[null,null,null,null,null,null,"kW",{"$f":"'Summary A1'!H230","v":298.41681858221386},null,{"$f":"'Summary A1'!J230","v":1965.9915095535569}]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":445163.09943635477},null,{"$f":"'Summary A1'!J231","v":1028349.7288627615}]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"'Summary A1'!H232","v":381.08482809109006},"kW",{"$f":"'Summary A1'!J232","v":2623.9350772961784},"kW"]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H233","v":2504413.147786492},null,{"$f":"'Summary A1'!J233","v":6166193.025635873}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H234","v":315.55112392592883},null,{"$f":"'Summary A1'!J234","v":776.92817628886837}]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H235","v":2629633.8051758171},null,{"$f":"'Summary A1'!J235","v":6227854.9558922322}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H236","v":331.32868012222525},null,{"$f":"'Summary A1'!J236","v":784.69745805175705}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.15216532001834809},null,{"$f":"'Summary A1'!J237","v":0.42553566947826643}]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"'Summary A1'!H238","v":381.08482809109006},null,{"$f":"'Summary A1'!J238","v":2623.9350772961784}]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'Summary A1'!H239","v":59.16111161859051},"note",{"$f":"'Summary A1'!J239","v":240.81941810796025}]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"'Summary A1'!H240","v":82.668009508876239},null,{"$f":"'Summary A1'!J240","v":657.94356774262212}]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'Summary A1'!H241","v":203.39151997872153},null,{"$f":"'Summary A1'!J241","v":712.46432237742795}]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'Summary A1'!H242","v":298.41681858221392},null,{"$f":"'Summary A1'!J242","v":1965.9915095535573}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY"]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Summary A1'!H244","v":"Binary"},null,{"$f":"'Summary A1'!J244","v":"Binary"}]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Summary A1'!H245","v":"Calculate"},null,{"$f":"'Summary A1'!J245","v":"Calculate"}]
[null,null,null,null,null,"Calculated Annual O&M Costs"]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"'Summary A1'!H247","v":929237.7770270789},null,{"$f":"'Summary A1'!J247","v":1005889.5497360164}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"'Summary A1'!H248","v":816645.81187736325},null,{"$f":"'Summary A1'!J248","v":889790.35220294702}]
[null,null,null,"+","G","Result O&M Labor Cost -Field","per yr",{"$f":"'Summary A1'!H249","v":112591.96514971564},null,{"$f":"'Summary A1'!J249","v":116099.19753306941}]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"'Summary A1'!H250","v":3885605.1484598755},null,{"$f":"'Summary A1'!J250","v":2267616.9030116266}]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H251","v":1.7999999999999999E-2},null,{"$f":"'Summary A1'!J251","v":1.4999999999999998E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,"+",null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"'Summary A1'!H252","v":1143053.9311442657},null,{"$f":"'Summary A1'!J252","v":1053956.3215155823}]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"'Summary A1'!H253","v":0},null,{"$f":"'Summary A1'!J253","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H254","v":1.4999999999999999E-2},null,{"$f":"'Summary A1'!J254","v":9.9999999999999985E-3}]
[null,null,null,"+",null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"'Summary A1'!H255","v":1455109.7998995495},null,{"$f":"'Summary A1'!J255","v":470241.69999780518}]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"'Summary A1'!H256","v":491361.63161384896},null,{"$f":"'Summary A1'!J256","v":351408.35181371938}]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"'Summary A1'!H257","v":1946471.4315133984},null,{"$f":"'Summary A1'!J257","v":821650.05181152455}]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"'Summary A1'!H258","v":796079.78580221115},null,{"$f":"'Summary A1'!J258","v":392010.52968452009}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H259","v":1489225.7942492964},null,{"$f":"'Summary A1'!J259","v":1031734.1222161426}]
[null,null,null,null,null,"Calculated Total O&M Costs"]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"'Summary A1'!H261","v":1959699.7430216288},null,{"$f":"'Summary A1'!J261","v":1943746.6737185293}]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"'Summary A1'!H262","v":2059063.396663114},null,{"$f":"'Summary A1'!J262","v":937749.24934459396}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H263","v":1489225.7942492964},null,{"$f":"'Summary A1'!J263","v":1031734.1222161426}]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calculation)","¢/kW-hr",{"$f":"'Summary A1'!H264","v":4.7691661287840565},null,{"$f":"'Summary A1'!J264","v":1.530081350567251}]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H265","v":0.6196139110246206},null,{"$f":"'Summary A1'!J265","v":0.32378098274674033}]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H266","v":0.76218609950865857},null,{"$f":"'Summary A1'!J266","v":0.33925296633413859}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H267","v":1.2979032990202712},null,{"$f":"'Summary A1'!J267","v":0.26447701074065544}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H268","v":0.53082442595763757},null,{"$f":"'Summary A1'!J268","v":0.12618239704511716}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H269","v":1.5586383932728685},null,{"$f":"'Summary A1'!J269","v":0.47638799370059948}]
[null,null,null,"+",null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/kW,design",{"$f":"'Summary A1'!H270","v":79439.454732525148},null,{"$f":"'Summary A1'!J270","v":96377.841147760075}]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"'Summary A1'!H271","v":4.7884820962089378},null,{"$f":"'Summary A1'!J271","v":1.9349546509406601}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"'Summary A1'!H272","v":150395.85683777422},null,{"$f":"'Summary A1'!J272","v":311389.32673795265}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"'Summary A1'!H273","v":63502996.174681433},null,{"$f":"'Summary A1'!J273","v":70263754.7677055}]
[null,null,null,null,null,"Power Plant Scenario"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,"Calculations are based upon fixed",null,{"$f":"'Summary A1'!H275","v":"Power Sales"}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Summary A1'!H276","v":"Binary"}]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,{"$f":"'Summary A1'!J277","v":173.33914866014413}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H278","v":339.59540275705331},null,{"$f":"'Summary A1'!J278","v":344.01046758825947}]
[null,null,null,null,null,"Power Sales",null,{"$f":"'Summary A1'!H279","v":20},null,{"$f":"'Summary A1'!J279","v":40}]
[null,null,null,null,null,"Net Plant Output",{"$f":"IF(A275=0,\" \",\"MW\")","v":" "},{"$f":"'Summary A1'!H280","v":20.38108482809109},null,{"$f":"'Summary A1'!J280","v":42.623935077296174}]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Summary A1'!H281","v":"Yes"},null,{"$f":"'Summary A1'!J281","v":"Yes"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"'Summary A1'!H282","v":0},null,{"$f":"'Summary A1'!J282","v":0}]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"'Summary A1'!H283","v":"≤115kV"},null,{"$f":"'Summary A1'!J283","v":"≤115kV"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"'Summary A1'!H284","v":0},null,{"$f":"'Summary A1'!J284","v":0}]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"'Summary A1'!H285","v":1880000},null,{"$f":"'Summary A1'!J285","v":1880000}]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"'Summary A1'!H286","v":0},null,{"$f":"'Summary A1'!J286","v":0}]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Summary A1'!H287","v":0},null,{"$f":"'Summary A1'!J287","v":0}]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"'Summary A1'!H288","v":63502996.174681433},null,{"$f":"'Summary A1'!J288","v":70263754.7677055}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H289","v":317465.27999999997},null,{"$f":"'Summary A1'!J289","v":793663.2}]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},null,{"$f":"'Summary A1'!J290","v":6.912520399554098}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H291","v":0.15216532001834809},null,{"$f":"'Summary A1'!J291","v":0.42553566947826643}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H292","v":7.9859028122723519},null,{"$f":"'Summary A1'!J292","v":6.4869847300758314}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H293","v":2504413.147786492},null,{"$f":"'Summary A1'!J293","v":6166193.025635873}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H294","v":7.8887780981482205},null,{"$f":"'Summary A1'!J294","v":7.7692817628886832}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H295","v":20381.08482809109},null,{"$f":"'Summary A1'!J295","v":42623.935077296177}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000},null,{"$f":"'Summary A1'!J296","v":40000}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H297","v":1},null,{"$f":"'Summary A1'!J297","v":1}]
[{"$f":"'Input A1'!A445","v":0},null,null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Summary A1'!J298","v":"Performance"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J299","v":1}]
[{"$f":"'Input A1'!A408","v":1},null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H300","v":20381.08482809109},null,{"$f":"'Summary A1'!J300","v":42623.935077296177}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H301","v":1044.5361300164927},null,{"$f":"'Summary A1'!J301","v":693.26364217898049}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H302","v":2.9829326880192921},null,{"$f":"'Summary A1'!J302","v":2.3778222571159264}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H303","v":3115.7809660433654},null,{"$f":"'Summary A1'!J303","v":1648.4577184224315}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H304","v":63502996.174681433},null,{"$f":"'Summary A1'!J304","v":70263754.7677055}]
[null,null,null,null,null,"Flash Steam",null,{"$f":"'Summary A1'!H305","v":63525913.462199338},null,{"$f":"'Summary A1'!J305","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H306","v":317465.27999999997},null,{"$f":"'Summary A1'!J306","v":793663.2},null,null,null,null," "]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H307","v":5.4370304361563342},null,{"$f":"'Summary A1'!J307","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H308","v":0.15216532001834809},null,{"$f":"'Summary A1'!J308","v":0.42553566947826643}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H309","v":5.2848651161379863},null,{"$f":"'Summary A1'!J309","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H310","v":3784391.7603360466},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H311","v":11.920647701493678},null,{"$f":"'Summary A1'!J311","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H312","v":20575.85318328633},null,{"$f":"'Summary A1'!J312","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H313","v":20000},null,{"$f":"'Summary A1'!J313","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J314","v":0}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H315","v":1},null,{"$f":"'Summary A1'!J315","v":1}]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H316","v":20575.85318328633},null,{"$f":"'Summary A1'!J316","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H317","v":970.50906966968205},null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H318","v":3.1812182694914064},null,{"$f":"'Summary A1'!J318","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H319","v":3087.4011831403009},null,{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H320","v":63525913.462199338},null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}}]

{"sheet":"Error-Warnings","index":4,"n_rows":142,"n_cols":6,"rows_kept":142,"cut":false,"hidden":false,"merged":[[80,15,82,15],[17,2,19,2],[17,3,19,3],[78,5,79,10],[39,5,39,8],[34,1,35,1],[6,5,8,10],[72,2,73,2],[72,3,73,3],[74,2,75,2],[74,3,75,3],[89,2,90,2],[89,3,90,3],[86,2,88,2],[86,3,88,3],[78,2,79,2],[78,3,79,3],[80,2,82,2],[80,3,82,3],[6,2,8,2],[6,3,8,3],[51,2,53,2],[69,3,71,3],[31,3,32,3],[31,2,32,2],[41,3,42,3],[41,2,42,2],[67,2,68,2],[67,3,68,3],[81,1,82,1],[0,1,0,2],[9,2,10,2],[9,3,10,3],[46,3,47,3],[25,2,26,2],[11,3,12,3],[11,2,12,2],[20,2,22,2],[20,3,22,3],[15,2,16,2],[15,3,16,3],[39,3,40,3],[29,3,30,3],[63,2,66,2],[63,3,66,3],[56,2,59,2],[56,3,59,3],[60,3,62,3],[13,2,14,2],[13,3,14,3],[23,2,24,2],[23,3,24,3],[80,19,82,19],[80,22,82,22],[80,23,82,23],[94,2,97,2],[94,3,97,3],[98,2,100,2],[98,3,100,3],[91,3,93,3],[80,18,82,18],[80,6,82,6],[80,7,82,7],[80,10,82,10],[80,11,82,11],[80,14,82,14],[25,0,26,0],[25,3,26,3],[48,3,50,3],[27,2,28,2],[27,3,28,3],[43,2,45,2],[43,3,45,3],[60,2,62,2],[33,2,35,2],[33,3,35,3],[54,2,55,2],[54,3,55,3],[51,3,53,3],[83,3,85,3],[69,2,71,2],[83,2,85,2],[76,2,77,2],[76,3,77,3],[80,55,82,55],[80,58,82,58],[80,59,82,59],[80,62,82,62],[80,63,82,63],[80,46,82,46],[80,47,82,47],[80,50,82,50],[80,51,82,51],[80,54,82,54],[80,35,82,35],[80,38,82,38],[80,39,82,39],[80,42,82,42],[80,43,82,43],[80,26,82,26],[80,27,82,27],[80,30,82,30],[80,31,82,31],[80,34,82,34],[80,95,82,95],[80,98,82,98],[80,99,82,99],[80,102,82,102],[80,103,82,103],[80,86,82,86],[80,87,82,87],[80,90,82,90],[80,91,82,91],[80,94,82,94],[80,75,82,75],[80,78,82,78],[80,79,82,79],[80,82,82,82],[80,83,82,83],[80,66,82,66],[80,67,82,67],[80,70,82,70],[80,71,82,71],[80,74,82,74],[80,135,82,135],[80,138,82,138],[80,139,82,139],[80,142,82,142],[80,143,82,143],[80,126,82,126],[80,127,82,127],[80,130,82,130],[80,131,82,131],[80,134,82,134],[80,115,82,115],[80,118,82,118],[80,119,82,119],[80,122,82,122],[80,123,82,123],[80,106,82,106],[80,107,82,107],[80,110,82,110],[80,111,82,111],[80,114,82,114],[80,175,82,175],[80,178,82,178],[80,179,82,179],[80,182,82,182],[80,183,82,183],[80,166,82,166],[80,167,82,167],[80,170,82,170],[80,171,82,171],[80,174,82,174],[80,155,82,155],[80,158,82,158],[80,159,82,159],[80,162,82,162],[80,163,82,163],[80,146,82,146],[80,147,82,147],[80,150,82,150],[80,151,82,151],[80,154,82,154],[80,215,82,215],[80,218,82,218],[80,219,82,219],[80,222,82,222],[80,223,82,223],[80,206,82,206],[80,207,82,207],[80,210,82,210],[80,211,82,211],[80,214,82,214],[80,195,82,195],[80,198,82,198],[80,199,82,199],[80,202,82,202],[80,203,82,203],[80,186,82,186],[80,187,82,187],[80,190,82,190],[80,191,82,191],[80,194,82,194],[80,255,82,255],[80,258,82,258],[80,259,82,259],[80,262,82,262],[80,263,82,263],[80,246,82,246],[80,247,82,247],[80,250,82,250],[80,251,82,251],[80,254,82,254],[80,235,82,235],[80,238,82,238],[80,239,82,239],[80,242,82,242],[80,243,82,243],[80,226,82,226],[80,227,82,227],[80,230,82,230],[80,231,82,231],[80,234,82,234],[80,295,82,295],[80,298,82,298],[80,299,82,299],[80,302,82,302],[80,303,82,303],[80,286,82,286],[80,287,82,287],[80,290,82,290],[80,291,82,291],[80,294,82,294],[80,275,82,275],[80,278,82,278],[80,279,82,279],[80,282,82,282],[80,283,82,283],[80,266,82,266],[80,267,82,267],[80,270,82,270],[80,271,82,271],[80,274,82,274],[80,335,82,335],[80,338,82,338],[80,339,82,339],[80,342,82,342],[80,343,82,343],[80,326,82,326],[80,327,82,327],[80,330,82,330],[80,331,82,331],[80,334,82,334],[80,315,82,315],[80,318,82,318],[80,319,82,319],[80,322,82,322],[80,323,82,323],[80,306,82,306],[80,307,82,307],[80,310,82,310],[80,311,82,311],[80,314,82,314],[80,375,82,375],[80,378,82,378],[80,379,82,379],[80,382,82,382],[80,383,82,383],[80,366,82,366],[80,367,82,367],[80,370,82,370],[80,371,82,371],[80,374,82,374],[80,355,82,355],[80,358,82,358],[80,359,82,359],[80,362,82,362],[80,363,82,363],[80,346,82,346],[80,347,82,347],[80,350,82,350],[80,351,82,351],[80,354,82,354],[80,415,82,415],[80,418,82,418],[80,419,82,419],[80,422,82,422],[80,423,82,423],[80,406,82,406],[80,407,82,407],[80,410,82,410],[80,411,82,411],[80,414,82,414],[80,395,82,395],[80,398,82,398],[80,399,82,399],[80,402,82,402],[80,403,82,403],[80,386,82,386],[80,387,82,387],[80,390,82,390],[80,391,82,391],[80,394,82,394],[80,455,82,455],[80,458,82,458],[80,459,82,459],[80,462,82,462],[80,463,82,463],[80,446,82,446],[80,447,82,447],[80,450,82,450],[80,451,82,451],[80,454,82,454],[80,435,82,435],[80,438,82,438],[80,439,82,439],[80,442,82,442],[80,443,82,443],[80,426,82,426],[80,427,82,427],[80,430,82,430],[80,431,82,431],[80,434,82,434],[80,495,82,495],[80,498,82,498],[80,499,82,499],[80,502,82,502],[80,503,82,503],[80,486,82,486],[80,487,82,487],[80,490,82,490],[80,491,82,491],[80,494,82,494],[80,475,82,475],[80,478,82,478],[80,479,82,479],[80,482,82,482],[80,483,82,483],[80,466,82,466],[80,467,82,467],[80,470,82,470],[80,471,82,471],[80,474,82,474],[80,535,82,535],[80,538,82,538],[80,539,82,539],[80,542,82,542],[80,543,82,543],[80,526,82,526],[80,527,82,527],[80,530,82,530],[80,531,82,531],[80,534,82,534],[80,515,82,515],[80,518,82,518],[80,519,82,519],[80,522,82,522],[80,523,82,523],[80,506,82,506],[80,507,82,507],[80,510,82,510],[80,511,82,511],[80,514,82,514],[80,575,82,575],[80,578,82,578],[80,579,82,579],[80,582,82,582],[80,583,82,583],[80,566,82,566],[80,567,82,567],[80,570,82,570],[80,571,82,571],[80,574,82,574],[80,555,82,555],[80,558,82,558],[80,559,82,559],[80,562,82,562],[80,563,82,563],[80,546,82,546],[80,547,82,547],[80,550,82,550],[80,551,82,551],[80,554,82,554],[80,615,82,615],[80,618,82,618],[80,619,82,619],[80,622,82,622],[80,623,82,623],[80,606,82,606],[80,607,82,607],[80,610,82,610],[80,611,82,611],[80,614,82,614],[80,595,82,595],[80,598,82,598],[80,599,82,599],[80,602,82,602],[80,603,82,603],[80,586,82,586],[80,587,82,587],[80,590,82,590],[80,591,82,591],[80,594,82,594],[80,655,82,655],[80,658,82,658],[80,659,82,659],[80,662,82,662],[80,663,82,663],[80,646,82,646],[80,647,82,647],[80,650,82,650],[80,651,82,651],[80,654,82,654],[80,635,82,635],[80,638,82,638],[80,639,82,639],[80,642,82,642],[80,643,82,643],[80,626,82,626],[80,627,82,627],[80,630,82,630],[80,631,82,631],[80,634,82,634],[80,695,82,695],[80,698,82,698],[80,699,82,699],[80,702,82,702],[80,703,82,703],[80,686,82,686],[80,687,82,687],[80,690,82,690],[80,691,82,691],[80,694,82,694],[80,675,82,675],[80,678,82,678],[80,679,82,679],[80,682,82,682],[80,683,82,683],[80,666,82,666],[80,667,82,667],[80,670,82,670],[80,671,82,671],[80,674,82,674],[80,735,82,735],[80,738,82,738],[80,739,82,739],[80,742,82,742],[80,743,82,743],[80,726,82,726],[80,727,82,727],[80,730,82,730],[80,731,82,731],[80,734,82,734],[80,715,82,715],[80,718,82,718],[80,719,82,719],[80,722,82,722],[80,723,82,723],[80,706,82,706],[80,707,82,707],[80,710,82,710],[80,711,82,711],[80,714,82,714],[80,775,82,775],[80,778,82,778],[80,779,82,779],[80,782,82,782],[80,783,82,783],[80,766,82,766],[80,767,82,767],[80,770,82,770],[80,771,82,771],[80,774,82,774],[80,755,82,755],[80,758,82,758],[80,759,82,759],[80,762,82,762],[80,763,82,763],[80,746,82,746],[80,747,82,747],[80,750,82,750],[80,751,82,751],[80,754,82,754],[80,815,82,815],[80,818,82,818],[80,819,82,819],[80,822,82,822],[80,823,82,823],[80,806,82,806],[80,807,82,807],[80,810,82,810],[80,811,82,811],[80,814,82,814],[80,795,82,795],[80,798,82,798],[80,799,82,799],[80,802,82,802],[80,803,82,803],[80,786,82,786],[80,787,82,787],[80,790,82,790],[80,791,82,791],[80,794,82,794],[80,855,82,855],[80,858,82,858],[80,859,82,859],[80,862,82,862],[80,863,82,863],[80,846,82,846],[80,847,82,847],[80,850,82,850],[80,851,82,851],[80,854,82,854],[80,835,82,835],[80,838,82,838],[80,839,82,839],[80,842,82,842],[80,843,82,843],[80,826,82,826],[80,827,82,827],[80,830,82,830],[80,831,82,831],[80,834,82,834],[80,895,82,895],[80,898,82,898],[80,899,82,899],[80,902,82,902],[80,903,82,903],[80,886,82,886],[80,887,82,887],[80,890,82,890],[80,891,82,891],[80,894,82,894],[80,875,82,875],[80,878,82,878],[80,879,82,879],[80,882,82,882],[80,883,82,883],[80,866,82,866],[80,867,82,867],[80,870,82,870],[80,871,82,871],[80,874,82,874],[80,935,82,935],[80,938,82,938],[80,939,82,939],[80,942,82,942],[80,943,82,943],[80,926,82,926],[80,927,82,927],[80,930,82,930],[80,931,82,931],[80,934,82,934],[80,915,82,915],[80,918,82,918],[80,919,82,919],[80,922,82,922],[80,923,82,923],[80,906,82,906],[80,907,82,907],[80,910,82,910],[80,911,82,911],[80,914,82,914],[80,975,82,975],[80,978,82,978],[80,979,82,979],[80,982,82,982],[80,983,82,983],[80,966,82,966],[80,967,82,967],[80,970,82,970],[80,971,82,971],[80,974,82,974],[80,955,82,955],[80,958,82,958],[80,959,82,959],[80,962,82,962],[80,963,82,963],[80,946,82,946],[80,947,82,947],[80,950,82,950],[80,951,82,951],[80,954,82,954],[80,1015,82,1015],[80,1018,82,1018],[80,1019,82,1019],[80,1022,82,1022],[80,1023,82,1023],[80,1006,82,1006],[80,1007,82,1007],[80,1010,82,1010],[80,1011,82,1011],[80,1014,82,1014],[80,995,82,995],[80,998,82,998],[80,999,82,999],[80,1002,82,1002],[80,1003,82,1003],[80,986,82,986],[80,987,82,987],[80,990,82,990],[80,991,82,991],[80,994,82,994],[80,1055,82,1055],[80,1058,82,1058],[80,1059,82,1059],[80,1062,82,1062],[80,1063,82,1063],[80,1046,82,1046],[80,1047,82,1047],[80,1050,82,1050],[80,1051,82,1051],[80,1054,82,1054],[80,1035,82,1035],[80,1038,82,1038],[80,1039,82,1039],[80,1042,82,1042],[80,1043,82,1043],[80,1026,82,1026],[80,1027,82,1027],[80,1030,82,1030],[80,1031,82,1031],[80,1034,82,1034],[80,1095,82,1095],[80,1098,82,1098],[80,1099,82,1099],[80,1102,82,1102],[80,1103,82,1103],[80,1086,82,1086],[80,1087,82,1087],[80,1090,82,1090],[80,1091,82,1091],[80,1094,82,1094],[80,1075,82,1075],[80,1078,82,1078],[80,1079,82,1079],[80,1082,82,1082],[80,1083,82,1083],[80,1066,82,1066],[80,1067,82,1067],[80,1070,82,1070],[80,1071,82,1071],[80,1074,82,1074],[80,1135,82,1135],[80,1138,82,1138],[80,1139,82,1139],[80,1142,82,1142],[80,1143,82,1143],[80,1126,82,1126],[80,1127,82,1127],[80,1130,82,1130],[80,1131,82,1131],[80,1134,82,1134],[80,1115,82,1115],[80,1118,82,1118],[80,1119,82,1119],[80,1122,82,1122],[80,1123,82,1123],[80,1106,82,1106],[80,1107,82,1107],[80,1110,82,1110],[80,1111,82,1111],[80,1114,82,1114],[80,1175,82,1175],[80,1178,82,1178],[80,1179,82,1179],[80,1182,82,1182],[80,1183,82,1183],[80,1166,82,1166],[80,1167,82,1167],[80,1170,82,1170],[80,1171,82,1171],[80,1174,82,1174],[80,1155,82,1155],[80,1158,82,1158],[80,1159,82,1159],[80,1162,82,1162],[80,1163,82,1163],[80,1146,82,1146],[80,1147,82,1147],[80,1150,82,1150],[80,1151,82,1151],[80,1154,82,1154],[80,1215,82,1215],[80,1218,82,1218],[80,1219,82,1219],[80,1222,82,1222],[80,1223,82,1223],[80,1206,82,1206],[80,1207,82,1207],[80,1210,82,1210],[80,1211,82,1211],[80,1214,82,1214],[80,1195,82,1195],[80,1198,82,1198],[80,1199,82,1199],[80,1202,82,1202],[80,1203,82,1203],[80,1186,82,1186],[80,1187,82,1187],[80,1190,82,1190],[80,1191,82,1191],[80,1194,82,1194],[80,1255,82,1255],[80,1258,82,1258],[80,1259,82,1259],[80,1262,82,1262],[80,1263,82,1263],[80,1246,82,1246],[80,1247,82,1247],[80,1250,82,1250],[80,1251,82,1251],[80,1254,82,1254],[80,1235,82,1235],[80,1238,82,1238],[80,1239,82,1239],[80,1242,82,1242],[80,1243,82,1243],[80,1226,82,1226],[80,1227,82,1227],[80,1230,82,1230],[80,1231,82,1231],[80,1234,82,1234],[80,1295,82,1295],[80,1298,82,1298],[80,1299,82,1299],[80,1302,82,1302],[80,1303,82,1303],[80,1286,82,1286],[80,1287,82,1287],[80,1290,82,1290],[80,1291,82,1291],[80,1294,82,1294],[80,1275,82,1275],[80,1278,82,1278],[80,1279,82,1279],[80,1282,82,1282],[80,1283,82,1283],[80,1266,82,1266],[80,1267,82,1267],[80,1270,82,1270],[80,1271,82,1271],[80,1274,82,1274],[80,1335,82,1335],[80,1338,82,1338],[80,1339,82,1339],[80,1342,82,1342],[80,1343,82,1343],[80,1326,82,1326],[80,1327,82,1327],[80,1330,82,1330],[80,1331,82,1331],[80,1334,82,1334],[80,1315,82,1315],[80,1318,82,1318],[80,1319,82,1319],[80,1322,82,1322],[80,1323,82,1323],[80,1306,82,1306],[80,1307,82,1307],[80,1310,82,1310],[80,1311,82,1311],[80,1314,82,1314],[80,1375,82,1375],[80,1378,82,1378],[80,1379,82,1379],[80,1382,82,1382],[80,1383,82,1383],[80,1366,82,1366],[80,1367,82,1367],[80,1370,82,1370],[80,1371,82,1371],[80,1374,82,1374],[80,1355,82,1355],[80,1358,82,1358],[80,1359,82,1359],[80,1362,82,1362],[80,1363,82,1363],[80,1346,82,1346],[80,1347,82,1347],[80,1350,82,1350],[80,1351,82,1351],[80,1354,82,1354],[80,1415,82,1415],[80,1418,82,1418],[80,1419,82,1419],[80,1422,82,1422],[80,1423,82,1423],[80,1406,82,1406],[80,1407,82,1407],[80,1410,82,1410],[80,1411,82,1411],[80,1414,82,1414],[80,1395,82,1395],[80,1398,82,1398],[80,1399,82,1399],[80,1402,82,1402],[80,1403,82,1403],[80,1386,82,1386],[80,1387,82,1387],[80,1390,82,1390],[80,1391,82,1391],[80,1394,82,1394],[80,1455,82,1455],[80,1458,82,1458],[80,1459,82,1459],[80,1462,82,1462],[80,1463,82,1463],[80,1446,82,1446],[80,1447,82,1447],[80,1450,82,1450],[80,1451,82,1451],[80,1454,82,1454],[80,1435,82,1435],[80,1438,82,1438],[80,1439,82,1439],[80,1442,82,1442],[80,1443,82,1443],[80,1426,82,1426],[80,1427,82,1427],[80,1430,82,1430],[80,1431,82,1431],[80,1434,82,1434],[80,1495,82,1495],[80,1498,82,1498],[80,1499,82,1499],[80,1502,82,1502],[80,1503,82,1503],[80,1486,82,1486],[80,1487,82,1487],[80,1490,82,1490],[80,1491,82,1491],[80,1494,82,1494],[80,1475,82,1475],[80,1478,82,1478],[80,1479,82,1479],[80,1482,82,1482],[80,1483,82,1483],[80,1466,82,1466],[80,1467,82,1467],[80,1470,82,1470],[80,1471,82,1471],[80,1474,82,1474],[80,1535,82,1535],[80,1538,82,1538],[80,1539,82,1539],[80,1542,82,1542],[80,1543,82,1543],[80,1526,82,1526],[80,1527,82,1527],[80,1530,82,1530],[80,1531,82,1531],[80,1534,82,1534],[80,1515,82,1515],[80,1518,82,1518],[80,1519,82,1519],[80,1522,82,1522],[80,1523,82,1523],[80,1506,82,1506],[80,1507,82,1507],[80,1510,82,1510],[80,1511,82,1511],[80,1514,82,1514],[80,1575,82,1575],[80,1578,82,1578],[80,1579,82,1579],[80,1582,82,1582],[80,1583,82,1583],[80,1566,82,1566],[80,1567,82,1567],[80,1570,82,1570],[80,1571,82,1571],[80,1574,82,1574],[80,1555,82,1555],[80,1558,82,1558],[80,1559,82,1559],[80,1562,82,1562],[80,1563,82,1563],[80,1546,82,1546],[80,1547,82,1547],[80,1550,82,1550],[80,1551,82,1551],[80,1554,82,1554],[80,1615,82,1615],[80,1618,82,1618],[80,1619,82,1619],[80,1622,82,1622],[80,1623,82,1623],[80,1606,82,1606],[80,1607,82,1607],[80,1610,82,1610],[80,1611,82,1611],[80,1614,82,1614],[80,1595,82,1595],[80,1598,82,1598],[80,1599,82,1599],[80,1602,82,1602],[80,1603,82,1603],[80,1586,82,1586],[80,1587,82,1587],[80,1590,82,1590],[80,1591,82,1591],[80,1594,82,1594],[80,1655,82,1655],[80,1658,82,1658],[80,1659,82,1659],[80,1662,82,1662],[80,1663,82,1663],[80,1646,82,1646],[80,1647,82,1647],[80,1650,82,1650],[80,1651,82,1651],[80,1654,82,1654],[80,1635,82,1635],[80,1638,82,1638],[80,1639,82,1639],[80,1642,82,1642],[80,1643,82,1643],[80,1626,82,1626],[80,1627,82,1627],[80,1630,82,1630],[80,1631,82,1631],[80,1634,82,1634],[80,1695,82,1695],[80,1698,82,1698],[80,1699,82,1699],[80,1702,82,1702],[80,1703,82,1703],[80,1686,82,1686],[80,1687,82,1687],[80,1690,82,1690],[80,1691,82,1691],[80,1694,82,1694],[80,1675,82,1675],[80,1678,82,1678],[80,1679,82,1679],[80,1682,82,1682],[80,1683,82,1683],[80,1666,82,1666],[80,1667,82,1667],[80,1670,82,1670],[80,1671,82,1671],[80,1674,82,1674],[80,1735,82,1735],[80,1738,82,1738],[80,1739,82,1739],[80,1742,82,1742],[80,1743,82,1743],[80,1726,82,1726],[80,1727,82,1727],[80,1730,82,1730],[80,1731,82,1731],[80,1734,82,1734],[80,1715,82,1715],[80,1718,82,1718],[80,1719,82,1719],[80,1722,82,1722],[80,1723,82,1723],[80,1706,82,1706],[80,1707,82,1707],[80,1710,82,1710],[80,1711,82,1711],[80,1714,82,1714],[80,1775,82,1775],[80,1778,82,1778],[80,1779,82,1779],[80,1782,82,1782],[80,1783,82,1783],[80,1766,82,1766],[80,1767,82,1767],[80,1770,82,1770],[80,1771,82,1771],[80,1774,82,1774],[80,1755,82,1755],[80,1758,82,1758],[80,1759,82,1759],[80,1762,82,1762],[80,1763,82,1763],[80,1746,82,1746],[80,1747,82,1747],[80,1750,82,1750],[80,1751,82,1751],[80,1754,82,1754],[80,1815,82,1815],[80,1818,82,1818],[80,1819,82,1819],[80,1822,82,1822],[80,1823,82,1823],[80,1806,82,1806],[80,1807,82,1807],[80,1810,82,1810],[80,1811,82,1811],[80,1814,82,1814],[80,1795,82,1795],[80,1798,82,1798],[80,1799,82,1799],[80,1802,82,1802],[80,1803,82,1803],[80,1786,82,1786],[80,1787,82,1787],[80,1790,82,1790],[80,1791,82,1791],[80,1794,82,1794],[80,1855,82,1855],[80,1858,82,1858],[80,1859,82,1859],[80,1862,82,1862],[80,1863,82,1863],[80,1846,82,1846],[80,1847,82,1847],[80,1850,82,1850],[80,1851,82,1851],[80,1854,82,1854],[80,1835,82,1835],[80,1838,82,1838],[80,1839,82,1839],[80,1842,82,1842],[80,1843,82,1843],[80,1826,82,1826]],"merged_total":8273,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Number of Errors/Messages",null,{"$f":"SUM(D5:D171)","v":0}]
[null,"Location","Message"]
[]
[{"$f":"'Input A1'!N1","v":0},"Input - Cells C1 thru M17",{"$f":"IF(A5>0,\" Logic on Input Sheet has been compromised\",\" \")","v":" "},{"$f":"IF(A5>1,1,0)","v":0}]
[{"$f":"INPUT!P32","v":0},"Reference Scenario Input",{"$f":"IF(A6=0,\" \",\"Reference Scenario values differ from defined most likely values\")","v":" "},{"$f":"IF(A6>0,1,0)","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),\"Plant design temperature is less than fluid temperature at well field replacement\",\" \")","v":" "},{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),1,0)","v":0},null,{"$f":"IF(D7=0,\" \",\"Need to inrease the allowable resource ΔT before well replacement, and/or possibly inrease flow per well\")","v":" "}]
[null,{"$f":"INPUT!$N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!E76","v":0}]
[{"$f":"'Resource A1'!D32","v":347},"Input: ",{"$f":"IF(A10<705,\" \",\"The input for Resource Definition is giving a Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A10<705,0,1)","v":0}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T82","v":300},"Input: ",{"$f":"IF(A13<A12,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A13<A12,0,1)","v":0}]
[{"$f":"'Input A1'!A151","v":20.38108482809109},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[0,"Input: ",{"$f":"IF(AND(A14=1,A15<=1),\"Full sized exploration well cost should exceed production well cost\",\" \")","v":{"$error":"#REF!"}}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A16=1,A17=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A16=1,A17=0),1,0)","v":0}]
[{"$f":"'Input A1'!A83","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T85","v":3},"Input: ",{"$f":"IF(A20>A18,\"Exploration wells are being drilled at more stites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A20>A18,1,0)","v":0}]
[null,{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T153","v":2}]
[{"$f":"'Input A1'!A81","v":1},"Input: ",{"$f":"IF(A21+A22+A23=3,\"No Explration Wells are being drilled for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A21+A22+A23=3,1,0)","v":0}]
[{"$f":"'Input A1'!A82","v":0},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A152","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T162","v":1},"Input: ",{"$f":"IF(OR(A24<=0,A25<=0,A24>1,A25>1),\"Confirmation Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(AND(A24=0,A25=1),AND(A24=1,A25=0)),1,0)","v":0}]
[{"$f":"'Input A1'!W162","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!B164","v":4.8887780981482205},"Input: ",{"$f":"IF(A26<0,\"# of Successful Confirmation Wells exceeds # of Production Wells Required for Specified Power Sales, or # of Production Wells Specified\",\" \")","v":" "},{"$f":"IF(A26<0,1,0)","v":0}]
[null,{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A28=1,A29<2),\"A minimum of two successful confirmation wells are required for EGS resource\",\" \")","v":" "},{"$f":"IF(AND(A28=1,A29<2),1,0)","v":0}]
[{"$f":"'Input A1'!T169","v":3},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A30=0,A31=1),\"Confirmation Wells are being stimulated for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(OR(AND(A30=0,A31=1),AND(A30=1,A31=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A181","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"},{"$f":"IF(AND(A30=1,A31=0),\"Stop - Confirmation Wells are not being stimulated for EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!T170","v":1.2},"Input: ",{"$f":"IF(OR(A32<1,A33<1),\"Confirmaiton well cost is less than production well cost\",\" \")","v":" "},{"$f":"IF(OR(A32<1,A33<1),1,0)","v":0}]
[{"$f":"IF('Input A1'!T170*'Input A1'!V172<'Input A1'!V225,0,1)","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A181","v":1},"Input: ",{"$f":"IF(AND(A34=1,A35>A36),\"Confirmation Simulation Cost is less than that used in Well Field Development Phase\",\" \")","v":" "},{"$f":"IF(AND(A34=1,A35>A36),1,0)","v":0}]
[{"$f":"'Input A1'!T182","v":2500000},"RESOURCE CONFIRMATION"]
[{"$f":"'Input A1'!T183","v":2500000}]
[null,"Input: ",null,{"$f":"IF(OR(A38=0,A39=30),0,1)","v":0}]
[{"$f":"'Input A1'!A48","v":0},null,{"$f":"IF(OR(A39=30,A38=0),\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "}]
[{"$f":"MIN('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":20},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"}]
[{"$f":"MAX('Revised COE - DCF'!F21,'Revised COE - DCF'!F149,'Revised COE 10-90 - DCF'!F149,'Revised COE 10-90 - DCF'!F21)","v":6},"Input: ",{"$f":"IF(A40<14,\" \",\"The duration of pre-startup activities exceeds Discounted Cash Flow allowable\")","v":" "},{"$f":"IF(AND(A40<14,A41<=40),0,1)","v":0},null,"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities"]
[{"$f":"MAX('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"},{"$f":"IF(A41>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "}]
[{"$f":"'Input A1'!T189","v":1},"Input: ",{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),\"Drilling success rate during final well field development phase should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),1,0)","v":0}]
[{"$f":"'Input A1'!T189*'Input A1'!V189","v":1},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!A197","v":1},"Input: ",{"$f":"IF(A44=1,\" \",IF(OR(A45>7171,A46>7171),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \"))","v":" "},{"$f":"IF(A44=1,0,IF(OR(A45>7171,A46>7171),1,0))","v":0}]
[{"$f":"'Input A1'!T78*'Input A1'!T193","v":3000},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"MAX('Resource A1'!D33:H33)","v":3000},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A47=10000,\"Production Interval Diameter specified is too large\",\" \")","v":" "},{"$f":"IF(OR(A47=10000,A48=10000),1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"},{"$f":"IF(A48=10000,\"Injection Interval Diameter specified is too large\",\" \")","v":" "}]
[null,"Input: ",null,{"$f":"IF(OR(AND(A51=0,A50=1),AND(A51=1,A50=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A243","v":1},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "},{"$f":"IF(AND(A51=0,A50=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",\" \")","v":" "}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"},{"$f":"IF(AND(A51=1,A50=0),\"STOP - Must simulate wells with EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!A243","v":1},"Input: ",{"$f":"IF(AND(A52=1,A53=1,A54=0),\"If the model is to calculate well stimulaiton cost, Carslaw Jaeger solution must be used for thermal decline\",\" \")","v":" "},{"$f":"IF(AND(A52=1,A53=1,A54=0),1,0)","v":0}]
[{"$f":"'Input A1'!A244","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Input: ",{"$f":"IF(AND(A55=1,A56=1),\"The calculated pump depth exceeds the depth of the resource/production well.  The well flow rate and/or the hdyraulic drawdown need to be reduced.\", \" \")","v":" "},{"$f":"IF(AND(A55=1,A56=1),1,0)","v":0}]
[{"$f":"'Input A1'!A257","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),\"When characterizing the hydraulic drawdown with a fracture system, the Carslaw Jaeger solution for temperature decline must be used to define he fracture system - if not a circular reference is created\",\" \")","v":" "},{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),1,0)","v":0}]
[{"$f":"'Input A1'!A254","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A258","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A61=0,A62=1),\"Must use Annual Decline Rate to determine Thermal Drawdown for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(AND(A61=0,A62=1),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),\"Flow in fractures is not laminar, increase number of fractures\",\" \")","v":" "},{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A272","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A273","v":0}]
[{"$f":"'Input A1'!T282","v":0.05},"Input: ",{"$f":"IF(OR(A68>1,A68*A69>1),\"Subsurface water loss is >100% of produced flow\",\" \")","v":" "},{"$f":"IF(OR(A68>1,A68*A69>1),1,0)","v":0}]
[{"$f":"'Input A1'!V282","v":0.2},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A70>48,\"Specified bottom hole dimension for Production Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A70>48,1,0)","v":0}]
[{"$f":"'Input A1'!A288","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!T286","v":0.67500000000000004},"Input: ",{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),\"Pump efficiency should be >0% & 100%\",\" \")","v":" "},{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),1,0)","v":0}]
[{"$f":"'Input A1'!T286*'Input A1'!V286","v":0.85},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!B303","v":0},"Input: ",{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),\"Pump depth exceeds 2,000 ft limit for specified Lineshaft Pump\",\" \")","v":" "},{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),1,0)","v":0}]
[{"$f":"'Input A1'!K303","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!C291","v":0},"Input: ",{"$f":"IF(AND(A78=0,A77=1),\"Inputted Pump Depth exceeds resource depth\",\" \")","v":" "},{"$f":"IF(AND(A78=0,A77=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(A79=1,\"Flashing is occuring in Production Well\",\" \")","v":" "},{"$f":"IF(A79=1,1,0)","v":0},null,"If the flash plant is used, scenarios can be defined that allow flashing in the wells - binary plants should have pumped wells"]
[null,{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(AND(A81=1,A83=1,A82=1),\"Flashing is occuring in Production Well for a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A81=1,A83=1,A82=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},"GEOTHERMAL FLUID PUMPING"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"Input: ",{"$f":"IF(A85>48,\"Specified bottom hole dimension for Injection Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A85>48,1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[null,"Input: ",{"$f":"IF(AND(A88=1,A89=0),\"Must use Annual Decline Rate to characterize thermal drawdown when specifying Flash plant\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=0),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!A392","v":0},"Input: ",{"$f":"IF(AND(A90=1,A91=0),\"When using fixed number of production wells to define reference scenario, need assess impact of improved plant performance by varying power output (for fixed flow rate)\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A91=0),1,0)","v":0}]
[{"$f":"'Input A1'!A396","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!T401","v":9.4044876750795972},"Input: ",{"$f":"IF(AND(A89=1,A93>A92),\"Reference Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A89=1,OR(A93>A92,A94>A92)),1,0)","v":0}]
[{"$f":"'Input A1'!T408","v":8.1380681322906998},{"$f":"INPUT!N$381","v":"POWER PLANT"},{"$f":"IF(AND(A89=1,A94>A92),\"Improved Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "}]
[{"$f":"'Input A1'!W408","v":6.912520399554098}]
[{"$f":"'Input A1'!A398","v":1},"Input: ",{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101,A97>0)),\"The HP Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped.\",\" \")","v":" "},{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101)),1,0)","v":0},null,"If the flash pressure is out of range, the estimated well head pressure is either less than the calculated value or is less than 1 atm.  Recommend that the production wells be pumped."]
[{"$f":"'GF Pumping A2'!G245","v":167.36402890525682},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Flash Plant F1-P90%'!A58+'Flash Plant F1-P10%'!A58+'Flash Plant F1- Improved'!A58+'Flash Plant F1- Reference'!A58","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!T487","v":36.226975301675473}]
[{"$f":"'Input A1'!A464","v":2},"Input: ",{"$f":"IF(AND(A95=0,A99>1,A100<A101),\"The LP Flash pressure is less than 1 atmosphere\",\" \")","v":" "},{"$f":"IF(AND(A95=0,A99>1,A100<A101),1,0)","v":0}]
[{"$f":"'Input A1'!T489","v":15.7}]
[{"$f":"'Input A1'!E457","v":14.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[null,"Input: ",{"$f":"IF(A103>A104,\" \",\"The geothermal pumping power exceeds the plant output - define more efficient plant, change well diameter, or decrease flow and/or hydraulic drawdown\")","v":" "},{"$f":"IF(A103<A104,1,0)","v":0}]
[{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":8.1380681322906998},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Summary A1'!H237","v":0.15216532001834809},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[]
[null,{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input: ",{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life; decrease the production well flow, number of injection wells, hydraulic drawdown, thermal drawdown, and/or increase resource potential found\")","v":" "},{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),0,1)","v":0}]
[{"$f":"'EERE COE'!D38","v":20},{"$f":"INPUT!N79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'EERE COE'!D182","v":30},{"$f":"INPUT!N187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'EERE COE 10-90'!D38","v":20}]
[{"$f":"'EERE COE 10-90'!D182","v":20},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]

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

{"sheet":"TornadoInput","index":6,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,14]]}
["In order to sort the results this sheet in not protected.  Do not change any values on this sheet other than performing the sorting accordingper the dropdown menus"]
["Exclude","No","WBS 1","WBS2","Category","Blank","P10-z","P10 Values","P10","ML Values","Most Likely","P90 Values","P90","P90-z","Range LCOE"]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R9),ISBLANK('LCOE Summary 10-90s'!S9)),OR('LCOE Summary 10-90s'!R9='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S9='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"'LCOE Summary 10-90s'!N9","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O9),\"\",'LCOE Summary 10-90s'!O9)","v":""},{"$f":"IF(A3=0,IF(ISBLANK('LCOE Summary 10-90s'!O9),C3&\":\"&'LCOE Summary 10-90s'!A9,C3&\",\"&D3&\":\"&'LCOE Summary 10-90s'!A9),\"\")","v":"6a:Project Life"},{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G9<'LCOE Summary 10-90s'!H9,'LCOE Summary 10-90s'!G9,'LCOE Summary 10-90s'!H9),\"\")","v":22.894724953612648},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!D9,\"\")","v":30},{"$f":"IF(A3=0,ABS('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9),\"\")","v":1.8719758457076132},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!C9,\"\")","v":20},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!E9,\"\")","v":10},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!I9-'LCOE Summary 10-90s'!G9,\"\")","v":8.4006348155261179},0,{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9<0,MAX(ABS(I3),ABS(M3)),I3+M3),-0.00001)","v":10.272610661233731},null,1,{"$f":"B3-Q3","v":3}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R47),ISBLANK('LCOE Summary 10-90s'!S47)),OR('LCOE Summary 10-90s'!R47='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S47='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"'LCOE Summary 10-90s'!N47","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O47),\"\",'LCOE Summary 10-90s'!O47)","v":""},{"$f":"IF(A4=0,IF(ISBLANK('LCOE Summary 10-90s'!O47),C4&\":\"&'LCOE Summary 10-90s'!A47,C4&\",\"&D4&\":\"&'LCOE Summary 10-90s'!A47),\"\")","v":"6b:Power Sales "},{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G47<'LCOE Summary 10-90s'!H47,'LCOE Summary 10-90s'!G47,'LCOE Summary 10-90s'!H47),\"\")","v":22.831777690601644},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!D47,\"\")","v":30},{"$f":"IF(A4=0,ABS('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47),\"\")","v":1.9349231087186176},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!C47,\"\")","v":20},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!E47,\"\")","v":10},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!I47-'LCOE Summary 10-90s'!G47,\"\")","v":5.6922153407786666},0,{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47<0,MAX(ABS(I4),ABS(M4)),I4+M4),-0.00001)","v":7.6271384494972843},null,2,{"$f":"B4-Q4","v":40}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R31),ISBLANK('LCOE Summary 10-90s'!S31)),OR('LCOE Summary 10-90s'!R31='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S31='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"'LCOE Summary 10-90s'!N31","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O31),\"\",'LCOE Summary 10-90s'!O31)","v":""},{"$f":"IF(A5=0,IF(ISBLANK('LCOE Summary 10-90s'!O31),C5&\":\"&'LCOE Summary 10-90s'!A31,C5&\",\"&D5&\":\"&'LCOE Summary 10-90s'!A31),\"\")","v":"2a:Production Well Flow Rate (kg/s)"},{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G31<'LCOE Summary 10-90s'!H31,'LCOE Summary 10-90s'!G31,'LCOE Summary 10-90s'!H31),\"\")","v":21.592451128715265},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!D31,\"\")","v":60},{"$f":"IF(A5=0,ABS('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31),\"\")","v":3.174249670604997},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!C31,\"\")","v":40},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!E31,\"\")","v":30},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!I31-'LCOE Summary 10-90s'!G31,\"\")","v":3.3391990857825746},0,{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31<0,MAX(ABS(I5),ABS(M5)),I5+M5),-0.00001)","v":6.5134487563875716},null,3,23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R20),ISBLANK('LCOE Summary 10-90s'!S20)),OR('LCOE Summary 10-90s'!R20='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S20='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"'LCOE Summary 10-90s'!N20","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O20),\"\",'LCOE Summary 10-90s'!O20)","v":""},{"$f":"IF(A6=0,IF(ISBLANK('LCOE Summary 10-90s'!O20),C6&\":\"&'LCOE Summary 10-90s'!A20,C6&\",\"&D6&\":\"&'LCOE Summary 10-90s'!A20),\"\")","v":"1b:Number of Confirmation Sites Needed per Successful Project"},{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G20<'LCOE Summary 10-90s'!H20,'LCOE Summary 10-90s'!G20,'LCOE Summary 10-90s'!H20),\"\")","v":23.374977635395293},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!D20,\"\")","v":1},{"$f":"IF(A6=0,ABS('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20),\"\")","v":1.3917231639249685},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!C20,\"\")","v":1.5},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!E20,\"\")","v":3},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!I20-'LCOE Summary 10-90s'!G20,\"\")","v":4.2672436920731158},0,{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20<0,MAX(ABS(I6),ABS(M6)),I6+M6),-0.00001)","v":5.6589668559980844},null,4,11]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R27),ISBLANK('LCOE Summary 10-90s'!S27)),OR('LCOE Summary 10-90s'!R27='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S27='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"'LCOE Summary 10-90s'!N27","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O27),\"\",'LCOE Summary 10-90s'!O27)","v":""},{"$f":"IF(A7=0,IF(ISBLANK('LCOE Summary 10-90s'!O27),C7&\":\"&'LCOE Summary 10-90s'!A27,C7&\",\"&D7&\":\"&'LCOE Summary 10-90s'!A27),\"\")","v":"2b: Production Well Cost"},{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G27<'LCOE Summary 10-90s'!H27,'LCOE Summary 10-90s'!G27,'LCOE Summary 10-90s'!H27),\"\")","v":22.317844947486858},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!D27,\"\")","v":6000000},{"$f":"IF(A7=0,ABS('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27),\"\")","v":2.4488558518334038},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!C27,\"\")","v":"curve"},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!E27,\"\")","v":10000000},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!I27-'LCOE Summary 10-90s'!G27,\"\")","v":2.9525470290106561},0,{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27<0,MAX(ABS(I7),ABS(M7)),I7+M7),-0.00001)","v":5.40140288084406},null,5,17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R8),ISBLANK('LCOE Summary 10-90s'!S8)),OR('LCOE Summary 10-90s'!R8='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S8='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"'LCOE Summary 10-90s'!N8","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O8),\"\",'LCOE Summary 10-90s'!O8)","v":""},{"$f":"IF(A8=0,IF(ISBLANK('LCOE Summary 10-90s'!O8),C8&\":\"&'LCOE Summary 10-90s'!A8,C8&\",\"&D8&\":\"&'LCOE Summary 10-90s'!A8),\"\")","v":"6a:Discount Rate During Operation"},{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G8<'LCOE Summary 10-90s'!H8,'LCOE Summary 10-90s'!G8,'LCOE Summary 10-90s'!H8),\"\")","v":23.081241888878267},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!D8,\"\")","v":0.06},{"$f":"IF(A8=0,ABS('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8),\"\")","v":1.6854589104419944},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!C8,\"\")","v":7.0000000000000007E-2},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!E8,\"\")","v":0.09},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!I8-'LCOE Summary 10-90s'!G8,\"\")","v":3.5947760433300857},0,{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8<0,MAX(ABS(I8),ABS(M8)),I8+M8),-0.00001)","v":5.2802349537720801},null,6,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R33),ISBLANK('LCOE Summary 10-90s'!S33)),OR('LCOE Summary 10-90s'!R33='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S33='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"'LCOE Summary 10-90s'!N33","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O33),\"\",'LCOE Summary 10-90s'!O33)","v":""},{"$f":"IF(A9=0,IF(ISBLANK('LCOE Summary 10-90s'!O33),C9&\":\"&'LCOE Summary 10-90s'!A33,C9&\",\"&D9&\":\"&'LCOE Summary 10-90s'!A33),\"\")","v":"2a:Reservoir Hydraulic Drawdown"},{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G33<'LCOE Summary 10-90s'!H33,'LCOE Summary 10-90s'!G33,'LCOE Summary 10-90s'!H33),\"\")","v":24.115259895151183},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!D33,\"\")","v":0.2},{"$f":"IF(A9=0,ABS('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33),\"\")","v":0.65144090416907829},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!C33,\"\")","v":0.4},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!E33,\"\")","v":1.2},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!I33-'LCOE Summary 10-90s'!G33,\"\")","v":4.0152985147640656},0,{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33<0,MAX(ABS(I9),ABS(M9)),I9+M9),-0.00001)","v":4.6667394189331439},null,7,21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R62),ISBLANK('LCOE Summary 10-90s'!S62)),OR('LCOE Summary 10-90s'!R62='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S62='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"'LCOE Summary 10-90s'!N62","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O62),\"\",'LCOE Summary 10-90s'!O62)","v":""},{"$f":"IF(A10=0,IF(ISBLANK('LCOE Summary 10-90s'!O62),C10&\":\"&'LCOE Summary 10-90s'!A62,C10&\",\"&D10&\":\"&'LCOE Summary 10-90s'!A62),\"\")","v":"3a:Plant Capital Cost"},{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62<'LCOE Summary 10-90s'!H62,'LCOE Summary 10-90s'!G62,'LCOE Summary 10-90s'!H62),\"\")","v":23.456974085742782},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!D62,\"\")","v":0.8},{"$f":"IF(A10=0,ABS('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62),\"\")","v":1.3097267135774793},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!C62,\"\")","v":1},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!E62,\"\")","v":1.5},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!I62-'LCOE Summary 10-90s'!G62,\"\")","v":3.2761309624682049},0,{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62<0,MAX(ABS(I10),ABS(M10)),I10+M10),-0.00001)","v":4.5858576760456842},null,8,49]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R55),ISBLANK('LCOE Summary 10-90s'!S55)),OR('LCOE Summary 10-90s'!R55='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S55='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"'LCOE Summary 10-90s'!N55","v":"3b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O55),\"\",'LCOE Summary 10-90s'!O55)","v":""},{"$f":"IF(A11=0,IF(ISBLANK('LCOE Summary 10-90s'!O55),C11&\":\"&'LCOE Summary 10-90s'!A55,C11&\",\"&D11&\":\"&'LCOE Summary 10-90s'!A55),\"\")","v":"3b:Heat Rejection Equipment Cost "},{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G55<'LCOE Summary 10-90s'!H55,'LCOE Summary 10-90s'!G55,'LCOE Summary 10-90s'!H55),\"\")","v":22.923110580149189},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!D55,\"\")","v":0.5},{"$f":"IF(A11=0,ABS('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55),\"\")","v":1.8435902191710731},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!C55,\"\")","v":1},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!E55,\"\")","v":2},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!I55-'LCOE Summary 10-90s'!G55,\"\")","v":2.6044758010901852},0,{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55<0,MAX(ABS(I11),ABS(M11)),I11+M11),-0.00001)","v":4.4480660202612583},null,9,41]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R46),ISBLANK('LCOE Summary 10-90s'!S46)),OR('LCOE Summary 10-90s'!R46='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S46='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"'LCOE Summary 10-90s'!N46","v":"n/a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O46),\"\",'LCOE Summary 10-90s'!O46)","v":""},{"$f":"IF(A12=0,IF(ISBLANK('LCOE Summary 10-90s'!O46),C12&\":\"&'LCOE Summary 10-90s'!A46,C12&\",\"&D12&\":\"&'LCOE Summary 10-90s'!A46),\"\")","v":"n/a:Transmission cost - miles of line"},{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G46<'LCOE Summary 10-90s'!H46,'LCOE Summary 10-90s'!G46,'LCOE Summary 10-90s'!H46),\"\")","v":24.766700799320262},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!D46,\"\")","v":0},{"$f":"IF(A12=0,ABS('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46),\"\")","v":5.1197191515193197E-3},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!C46,\"\")","v":0},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!E46,\"\")","v":50},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!I46-'LCOE Summary 10-90s'!G46,\"\")","v":4.2765022827853514},0,{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46<0,MAX(ABS(I12),ABS(M12)),I12+M12),-0.00001)","v":4.2765022827853514},null,10,31]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R54),ISBLANK('LCOE Summary 10-90s'!S54)),OR('LCOE Summary 10-90s'!R54='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S54='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"'LCOE Summary 10-90s'!N54","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O54),\"\",'LCOE Summary 10-90s'!O54)","v":""},{"$f":"IF(A13=0,IF(ISBLANK('LCOE Summary 10-90s'!O54),C13&\":\"&'LCOE Summary 10-90s'!A54,C13&\",\"&D13&\":\"&'LCOE Summary 10-90s'!A54),\"\")","v":"3a:Turbine-Generator Cost"},{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G54<'LCOE Summary 10-90s'!H54,'LCOE Summary 10-90s'!G54,'LCOE Summary 10-90s'!H54),\"\")","v":23.450887220834858},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!D54,\"\")","v":0.5},{"$f":"IF(A13=0,ABS('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54),\"\")","v":1.3158135784854039},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!C54,\"\")","v":1},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!E54,\"\")","v":2},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!I54-'LCOE Summary 10-90s'!G54,\"\")","v":2.6465830828188501},0,{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54<0,MAX(ABS(I13),ABS(M13)),I13+M13),-0.00001)","v":3.9623966613042541},null,11,38]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R26),ISBLANK('LCOE Summary 10-90s'!S26)),OR('LCOE Summary 10-90s'!R26='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S26='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"'LCOE Summary 10-90s'!N26","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O26),\"\",'LCOE Summary 10-90s'!O26)","v":""},{"$f":"IF(A14=0,IF(ISBLANK('LCOE Summary 10-90s'!O26),C14&\":\"&'LCOE Summary 10-90s'!A26,C14&\",\"&D14&\":\"&'LCOE Summary 10-90s'!A26),\"\")","v":"2a:Ratio of Injection Wells to Production Wells"},{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G26<'LCOE Summary 10-90s'!H26,'LCOE Summary 10-90s'!G26,'LCOE Summary 10-90s'!H26),\"\")","v":24.766700799320262},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!D26,\"\")","v":0.5},{"$f":"IF(A14=0,ABS('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26),\"\")","v":5.1197191515122142E-3},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!C26,\"\")","v":0.5},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!E26,\"\")","v":1},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!I26-'LCOE Summary 10-90s'!G26,\"\")","v":3.7593306012006913},0,{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26<0,MAX(ABS(I14),ABS(M14)),I14+M14),-0.00001)","v":3.7593306012006913},null,12,9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R7),ISBLANK('LCOE Summary 10-90s'!S7)),OR('LCOE Summary 10-90s'!R7='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S7='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"'LCOE Summary 10-90s'!N7","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O7),\"\",'LCOE Summary 10-90s'!O7)","v":""},{"$f":"IF(A15=0,IF(ISBLANK('LCOE Summary 10-90s'!O7),C15&\":\"&'LCOE Summary 10-90s'!A7,C15&\",\"&D15&\":\"&'LCOE Summary 10-90s'!A7),\"\")","v":"6a:Contingency"},{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G7<'LCOE Summary 10-90s'!H7,'LCOE Summary 10-90s'!G7,'LCOE Summary 10-90s'!H7),\"\")","v":22.903593857287628},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!D7,\"\")","v":0.05},{"$f":"IF(A15=0,ABS('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7),\"\")","v":1.8631069420326334},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!C7,\"\")","v":0.15},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!E7,\"\")","v":0.25},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!I7-'LCOE Summary 10-90s'!G7,\"\")","v":1.8733315785514186},0,{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7<0,MAX(ABS(I15),ABS(M15)),I15+M15),-0.00001)","v":3.736438520584052},null,13,-11]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R22),ISBLANK('LCOE Summary 10-90s'!S22)),OR('LCOE Summary 10-90s'!R22='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S22='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"'LCOE Summary 10-90s'!N22","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O22),\"\",'LCOE Summary 10-90s'!O22)","v":""},{"$f":"IF(A16=0,IF(ISBLANK('LCOE Summary 10-90s'!O22),C16&\":\"&'LCOE Summary 10-90s'!A22,C16&\",\"&D16&\":\"&'LCOE Summary 10-90s'!A22),\"\")","v":"1b:Number of Confirmation Wells Required"},{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G22<'LCOE Summary 10-90s'!H22,'LCOE Summary 10-90s'!G22,'LCOE Summary 10-90s'!H22),\"\")","v":23.844161012871858},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!D22,\"\")","v":2},{"$f":"IF(A16=0,ABS('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22),\"\")","v":0.92253978644840373},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!C22,\"\")","v":3},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!E22,\"\")","v":6},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!I22-'LCOE Summary 10-90s'!G22,\"\")","v":2.7880978993170764},0,{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22<0,MAX(ABS(I16),ABS(M16)),I16+M16),-0.00001)","v":3.7106376857654801},null,14,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R13),ISBLANK('LCOE Summary 10-90s'!S13)),OR('LCOE Summary 10-90s'!R13='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S13='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B13","v":8},{"$f":"'LCOE Summary 10-90s'!N13","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O13),\"\",'LCOE Summary 10-90s'!O13)","v":""},{"$f":"IF(A17=0,IF(ISBLANK('LCOE Summary 10-90s'!O13),C17&\":\"&'LCOE Summary 10-90s'!A13,C17&\",\"&D17&\":\"&'LCOE Summary 10-90s'!A13),\"\")","v":"2b:Duration of Well Field Development Phase"},{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G13<'LCOE Summary 10-90s'!H13,'LCOE Summary 10-90s'!G13,'LCOE Summary 10-90s'!H13),\"\")","v":24.766700799320262},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!D13,\"\")","v":2},{"$f":"IF(A17=0,ABS('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13),\"\")","v":5.1197191515299778E-3},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!C13,\"\")","v":2},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!E13,\"\")","v":3},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!I13-'LCOE Summary 10-90s'!G13,\"\")","v":2.8581199255214251},0,{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13<0,MAX(ABS(I17),ABS(M17)),I17+M17),-0.00001)","v":2.8581199255214251},null,15,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R34),ISBLANK('LCOE Summary 10-90s'!S34)),OR('LCOE Summary 10-90s'!R34='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S34='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"'LCOE Summary 10-90s'!N34","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O34),\"\",'LCOE Summary 10-90s'!O34)","v":""},{"$f":"IF(A18=0,IF(ISBLANK('LCOE Summary 10-90s'!O34),C18&\":\"&'LCOE Summary 10-90s'!A34,C18&\",\"&D18&\":\"&'LCOE Summary 10-90s'!A34),\"\")","v":"2a:Annual Rate of Temperature Decline"},{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G34<'LCOE Summary 10-90s'!H34,'LCOE Summary 10-90s'!G34,'LCOE Summary 10-90s'!H34),\"\")","v":23.172642869444179},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!D34,\"\")","v":2E-3},{"$f":"IF(A18=0,ABS('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34),\"\")","v":1.5940579298760831},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!C34,\"\")","v":5.0000000000000001E-3},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!E34,\"\")","v":0.01},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!I34-'LCOE Summary 10-90s'!G34,\"\")","v":1.1519287916878795},0,{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34<0,MAX(ABS(I18),ABS(M18)),I18+M18),-0.00001)","v":2.7459867215639626},null,16,13]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R43),ISBLANK('LCOE Summary 10-90s'!S43)),OR('LCOE Summary 10-90s'!R43='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S43='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"'LCOE Summary 10-90s'!N43","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O43),\"\",'LCOE Summary 10-90s'!O43)","v":""},{"$f":"IF(A19=0,IF(ISBLANK('LCOE Summary 10-90s'!O43),C19&\":\"&'LCOE Summary 10-90s'!A43,C19&\",\"&D19&\":\"&'LCOE Summary 10-90s'!A43),\"\")","v":"4b:Field Annual Maintenance (non-labor)"},{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G43<'LCOE Summary 10-90s'!H43,'LCOE Summary 10-90s'!G43,'LCOE Summary 10-90s'!H43),\"\")","v":23.981024278411368},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!D43,\"\")","v":5.0000000000000001E-3},{"$f":"IF(A19=0,ABS('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43),\"\")","v":0.78567652090889339},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!C43,\"\")","v":1.4999999999999999E-2},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!E43,\"\")","v":0.04},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!I43-'LCOE Summary 10-90s'!G43,\"\")","v":1.9493694399896917},0,{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43<0,MAX(ABS(I19),ABS(M19)),I19+M19),-0.00001)","v":2.7350459608985851},null,17,21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R23),ISBLANK('LCOE Summary 10-90s'!S23)),OR('LCOE Summary 10-90s'!R23='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S23='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"'LCOE Summary 10-90s'!N23","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O23),\"\",'LCOE Summary 10-90s'!O23)","v":""},{"$f":"IF(A20=0,IF(ISBLANK('LCOE Summary 10-90s'!O23),C20&\":\"&'LCOE Summary 10-90s'!A23,C20&\",\"&D20&\":\"&'LCOE Summary 10-90s'!A23),\"\")","v":"1b:Multiplier for Confirmation Well Costs (>= 1)"},{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G23<'LCOE Summary 10-90s'!H23,'LCOE Summary 10-90s'!G23,'LCOE Summary 10-90s'!H23),\"\")","v":23.714330572237422},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!D23,\"\")","v":1},{"$f":"IF(A20=0,ABS('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23),\"\")","v":1.0523702270828394},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!C23,\"\")","v":1.2},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!E23,\"\")","v":1.5},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!I23-'LCOE Summary 10-90s'!G23,\"\")","v":1.5913545017854318},0,{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23<0,MAX(ABS(I20),ABS(M20)),I20+M20),-0.00001)","v":2.6437247288682713},null,18,0]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R6),ISBLANK('LCOE Summary 10-90s'!S6)),OR('LCOE Summary 10-90s'!R6='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S6='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"'LCOE Summary 10-90s'!N6","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O6),\"\",'LCOE Summary 10-90s'!O6)","v":""},{"$f":"IF(A21=0,IF(ISBLANK('LCOE Summary 10-90s'!O6),C21&\":\"&'LCOE Summary 10-90s'!A6,C21&\",\"&D21&\":\"&'LCOE Summary 10-90s'!A6),\"\")","v":"6b:Utilization Factor"},{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G6<'LCOE Summary 10-90s'!H6,'LCOE Summary 10-90s'!G6,'LCOE Summary 10-90s'!H6),\"\")","v":24.513860542342954},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!D6,\"\")","v":0.96},{"$f":"IF(A21=0,ABS('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6),\"\")","v":0.25284025697730783},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!C6,\"\")","v":0.95},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!E6,\"\")","v":0.88},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!I6-'LCOE Summary 10-90s'!G6,\"\")","v":1.9749958978186122},0,{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6<0,MAX(ABS(I21),ABS(M21)),I21+M21),-0.00001)","v":2.22783615479592},null,19,-18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R60),ISBLANK('LCOE Summary 10-90s'!S60)),OR('LCOE Summary 10-90s'!R60='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S60='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"'LCOE Summary 10-90s'!N60","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O60),\"\",'LCOE Summary 10-90s'!O60)","v":""},{"$f":"IF(A22=0,IF(ISBLANK('LCOE Summary 10-90s'!O60),C22&\":\"&'LCOE Summary 10-90s'!A60,C22&\",\"&D22&\":\"&'LCOE Summary 10-90s'!A60),\"\")","v":"3d:Plant Direct Construction Cost Multiplier"},{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G60<'LCOE Summary 10-90s'!H60,'LCOE Summary 10-90s'!G60,'LCOE Summary 10-90s'!H60),\"\")","v":23.733047427179539},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!D60,\"\")","v":2.25},{"$f":"IF(A22=0,ABS('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60),\"\")","v":1.0336533721407228},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!C60,\"\")","v":2.6633327571600822},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!E60,\"\")","v":3},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!I60-'LCOE Summary 10-90s'!G60,\"\")","v":0.81388521133787251},0,{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60<0,MAX(ABS(I22),ABS(M22)),I22+M22),-0.00001)","v":1.8475385834785953},null,20,35]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R28),ISBLANK('LCOE Summary 10-90s'!S28)),OR('LCOE Summary 10-90s'!R28='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S28='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"'LCOE Summary 10-90s'!N28","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O28),\"\",'LCOE Summary 10-90s'!O28)","v":""},{"$f":"IF(A23=0,IF(ISBLANK('LCOE Summary 10-90s'!O28),C23&\":\"&'LCOE Summary 10-90s'!A28,C23&\",\"&D23&\":\"&'LCOE Summary 10-90s'!A28),\"\")","v":"2b:Injection Well Cost "},{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G28<'LCOE Summary 10-90s'!H28,'LCOE Summary 10-90s'!G28,'LCOE Summary 10-90s'!H28),\"\")","v":23.985839774689886},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!D28,\"\")","v":6000000},{"$f":"IF(A23=0,ABS('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28),\"\")","v":0.78086102463037577},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!C28,\"\")","v":"curve"},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!E28,\"\")","v":10000000},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!I28-'LCOE Summary 10-90s'!G28,\"\")","v":0.95230602858046254},0,{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28<0,MAX(ABS(I23),ABS(M23)),I23+M23),-0.00001)","v":1.7331670532108383},null,21,2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R63),ISBLANK('LCOE Summary 10-90s'!S63)),OR('LCOE Summary 10-90s'!R63='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S63='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"'LCOE Summary 10-90s'!N63","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O63),\"\",'LCOE Summary 10-90s'!O63)","v":""},{"$f":"IF(A24=0,IF(ISBLANK('LCOE Summary 10-90s'!O63),C24&\":\"&'LCOE Summary 10-90s'!A63,C24&\",\"&D24&\":\"&'LCOE Summary 10-90s'!A63),\"\")","v":"6a:Binary Plant Performance"},{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G63<'LCOE Summary 10-90s'!H63,'LCOE Summary 10-90s'!G63,'LCOE Summary 10-90s'!H63),\"\")","v":24.766700799320262},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!D63,\"\")","v":9.4044876750795972},{"$f":"IF(A24=0,ABS('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63),\"\")","v":1.0518266892883261},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!C63,\"\")","v":8.1380681322906998},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!E63,\"\")","v":5.6966476926034897},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!I63-'LCOE Summary 10-90s'!G63,\"\")","v":1.3894112514143799},0,{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63<0,MAX(ABS(I24),ABS(M24)),I24+M24),-0.00001)","v":1.3894112514143799},null,22,36]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R25),ISBLANK('LCOE Summary 10-90s'!S25)),OR('LCOE Summary 10-90s'!R25='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S25='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"'LCOE Summary 10-90s'!N25","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O25),\"\",'LCOE Summary 10-90s'!O25)","v":""},{"$f":"IF(A25=0,IF(ISBLANK('LCOE Summary 10-90s'!O25),C25&\":\"&'LCOE Summary 10-90s'!A25,C25&\",\"&D25&\":\"&'LCOE Summary 10-90s'!A25),\"\")","v":"2b:Drilling Success Rate During Final Well Field Development"},{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G25<'LCOE Summary 10-90s'!H25,'LCOE Summary 10-90s'!G25,'LCOE Summary 10-90s'!H25),\"\")","v":24.766700799320262},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!D25,\"\")","v":1},{"$f":"IF(A25=0,ABS('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25),\"\")","v":5.1197191515122142E-3},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!C25,\"\")","v":1},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!E25,\"\")","v":0.8},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!I25-'LCOE Summary 10-90s'!G25,\"\")","v":1.2768851684073823},0,{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25<0,MAX(ABS(I25),ABS(M25)),I25+M25),-0.00001)","v":1.2768851684073823},null,23,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R32),ISBLANK('LCOE Summary 10-90s'!S32)),OR('LCOE Summary 10-90s'!R32='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S32='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"'LCOE Summary 10-90s'!N32","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O32),\"\",'LCOE Summary 10-90s'!O32)","v":""},{"$f":"IF(A26=0,IF(ISBLANK('LCOE Summary 10-90s'!O32),C26&\":\"&'LCOE Summary 10-90s'!A32,C26&\",\"&D26&\":\"&'LCOE Summary 10-90s'!A32),\"\")","v":"2a:Production/Injection Well Stimulation Cost"},{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G32<'LCOE Summary 10-90s'!H32,'LCOE Summary 10-90s'!G32,'LCOE Summary 10-90s'!H32),\"\")","v":24.310451745325885},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!D32,\"\")","v":1000000},{"$f":"IF(A26=0,ABS('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32),\"\")","v":0.45624905399437665},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!C32,\"\")","v":2500000},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!E32,\"\")","v":5000000},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!I32-'LCOE Summary 10-90s'!G32,\"\")","v":0.76279696590945889},0,{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32<0,MAX(ABS(I26),ABS(M26)),I26+M26),-0.00001)","v":1.2190460199038355},null,24,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R21),ISBLANK('LCOE Summary 10-90s'!S21)),OR('LCOE Summary 10-90s'!R21='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S21='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"'LCOE Summary 10-90s'!N21","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O21),\"\",'LCOE Summary 10-90s'!O21)","v":""},{"$f":"IF(A27=0,IF(ISBLANK('LCOE Summary 10-90s'!O21),C27&\":\"&'LCOE Summary 10-90s'!A21,C27&\",\"&D27&\":\"&'LCOE Summary 10-90s'!A21),\"\")","v":"1b:Drilling Success Rate at Successful Confirmation Site"},{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G21<'LCOE Summary 10-90s'!H21,'LCOE Summary 10-90s'!G21,'LCOE Summary 10-90s'!H21),\"\")","v":24.766700799320262},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!D21,\"\")","v":1},{"$f":"IF(A27=0,ABS('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21),\"\")","v":5.1197191515264251E-3},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!C21,\"\")","v":1},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!E21,\"\")","v":0.8},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!I21-'LCOE Summary 10-90s'!G21,\"\")","v":1.1823087288331209},0,{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21<0,MAX(ABS(I27),ABS(M27)),I27+M27),-0.00001)","v":1.1823087288331209},null,25,-9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R12),ISBLANK('LCOE Summary 10-90s'!S12)),OR('LCOE Summary 10-90s'!R12='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S12='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B12","v":7},{"$f":"'LCOE Summary 10-90s'!N12","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O12),\"\",'LCOE Summary 10-90s'!O12)","v":""},{"$f":"IF(A28=0,IF(ISBLANK('LCOE Summary 10-90s'!O12),C28&\":\"&'LCOE Summary 10-90s'!A12,C28&\",\"&D28&\":\"&'LCOE Summary 10-90s'!A12),\"\")","v":"1b:Duration of Confirmation Phase"},{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G12<'LCOE Summary 10-90s'!H12,'LCOE Summary 10-90s'!G12,'LCOE Summary 10-90s'!H12),\"\")","v":23.784352071553808},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!D12,\"\")","v":1},{"$f":"IF(A28=0,ABS('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12),\"\")","v":0.98234872776645332},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!C12,\"\")","v":1.5},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!E12,\"\")","v":2},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!I12-'LCOE Summary 10-90s'!G12,\"\")","v":0.13145104318473244},0,{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12<0,MAX(ABS(I28),ABS(M28)),I28+M28),-0.00001)","v":1.1137997709511858},null,26,-19]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R24),ISBLANK('LCOE Summary 10-90s'!S24)),OR('LCOE Summary 10-90s'!R24='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S24='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"'LCOE Summary 10-90s'!N24","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O24),\"\",'LCOE Summary 10-90s'!O24)","v":""},{"$f":"IF(A29=0,IF(ISBLANK('LCOE Summary 10-90s'!O24),C29&\":\"&'LCOE Summary 10-90s'!A24,C29&\",\"&D29&\":\"&'LCOE Summary 10-90s'!A24),\"\")","v":"2a:Confirmation Well Simulation Cost"},{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G24<'LCOE Summary 10-90s'!H24,'LCOE Summary 10-90s'!G24,'LCOE Summary 10-90s'!H24),\"\")","v":24.376443737098469},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!D24,\"\")","v":1000000},{"$f":"IF(A29=0,ABS('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24),\"\")","v":0.39025706222179224},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!C24,\"\")","v":2500000},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!E24,\"\")","v":5000000},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!I24-'LCOE Summary 10-90s'!G24,\"\")","v":0.6640809987892915},0,{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24<0,MAX(ABS(I29),ABS(M29)),I29+M29),-0.00001)","v":1.0543380610110837},null,27,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R35),ISBLANK('LCOE Summary 10-90s'!S35)),OR('LCOE Summary 10-90s'!R35='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S35='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"'LCOE Summary 10-90s'!N35","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O35),\"\",'LCOE Summary 10-90s'!O35)","v":""},{"$f":"IF(A30=0,IF(ISBLANK('LCOE Summary 10-90s'!O35),C30&\":\"&'LCOE Summary 10-90s'!A35,C30&\",\"&D30&\":\"&'LCOE Summary 10-90s'!A35),\"\")","v":"2a:EGS Water Loss"},{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G35<'LCOE Summary 10-90s'!H35,'LCOE Summary 10-90s'!G35,'LCOE Summary 10-90s'!H35),\"\")","v":24.397313369885175},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!D35,\"\")","v":0.02},{"$f":"IF(A30=0,ABS('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35),\"\")","v":0.36938742943508629},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!C35,\"\")","v":0.05},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!E35,\"\")","v":0.1},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!I35-'LCOE Summary 10-90s'!G35,\"\")","v":0.63384393464455258},0,{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35<0,MAX(ABS(I30),ABS(M30)),I30+M30),-0.00001)","v":1.0032313640796389},null,28,2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R56),ISBLANK('LCOE Summary 10-90s'!S56)),OR('LCOE Summary 10-90s'!R56='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S56='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"'LCOE Summary 10-90s'!N56","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O56),\"\",'LCOE Summary 10-90s'!O56)","v":""},{"$f":"IF(A31=0,IF(ISBLANK('LCOE Summary 10-90s'!O56),C31&\":\"&'LCOE Summary 10-90s'!A56,C31&\",\"&D31&\":\"&'LCOE Summary 10-90s'!A56),\"\")","v":"3a:Geofluid Heat Exchanger Cost"},{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G56<'LCOE Summary 10-90s'!H56,'LCOE Summary 10-90s'!G56,'LCOE Summary 10-90s'!H56),\"\")","v":24.518955435505426},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!D56,\"\")","v":0.5},{"$f":"IF(A31=0,ABS('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56),\"\")","v":0.24774536381483614},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!C56,\"\")","v":1},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!E56,\"\")","v":2},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!I56-'LCOE Summary 10-90s'!G56,\"\")","v":0.50537500910301603},0,{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56<0,MAX(ABS(I31),ABS(M31)),I31+M31),-0.00001)","v":0.75312037291785217},null,29,22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R17),ISBLANK('LCOE Summary 10-90s'!S17)),OR('LCOE Summary 10-90s'!R17='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S17='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"'LCOE Summary 10-90s'!N17","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O17),\"\",'LCOE Summary 10-90s'!O17)","v":""},{"$f":"IF(A32=0,IF(ISBLANK('LCOE Summary 10-90s'!O17),C32&\":\"&'LCOE Summary 10-90s'!A17,C32&\",\"&D32&\":\"&'LCOE Summary 10-90s'!A17),\"\")","v":"1b:Number of Sites where Exploration Drilling Occurs"},{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G17<'LCOE Summary 10-90s'!H17,'LCOE Summary 10-90s'!G17,'LCOE Summary 10-90s'!H17),\"\")","v":24.425114600008133},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!D17,\"\")","v":1},{"$f":"IF(A32=0,ABS('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17),\"\")","v":0.34158619931212897},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!C17,\"\")","v":2},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!E17,\"\")","v":3},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!I17-'LCOE Summary 10-90s'!G17,\"\")","v":0.38730866873343928},0,{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17<0,MAX(ABS(I32),ABS(M32)),I32+M32),-0.00001)","v":0.72889486804556824},null,30,-18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R36),ISBLANK('LCOE Summary 10-90s'!S36)),OR('LCOE Summary 10-90s'!R36='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S36='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"'LCOE Summary 10-90s'!N36","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O36),\"\",'LCOE Summary 10-90s'!O36)","v":""},{"$f":"IF(A33=0,IF(ISBLANK('LCOE Summary 10-90s'!O36),C33&\":\"&'LCOE Summary 10-90s'!A36,C33&\",\"&D33&\":\"&'LCOE Summary 10-90s'!A36),\"\")","v":"4b:Make-up Water Cost ($/acre-ft)"},{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G36<'LCOE Summary 10-90s'!H36,'LCOE Summary 10-90s'!G36,'LCOE Summary 10-90s'!H36),\"\")","v":24.444130812977239},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!D36,\"\")","v":800},{"$f":"IF(A33=0,ABS('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36),\"\")","v":0.32256998634302292},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!C36,\"\")","v":2000},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!E36,\"\")","v":3000},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!I36-'LCOE Summary 10-90s'!G36,\"\")","v":0.27707870240266175},0,{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36<0,MAX(ABS(I33),ABS(M33)),I33+M33),-0.00001)","v":0.59964868874568467},null,31,0]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R61),ISBLANK('LCOE Summary 10-90s'!S61)),OR('LCOE Summary 10-90s'!R61='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S61='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"'LCOE Summary 10-90s'!N61","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O61),\"\",'LCOE Summary 10-90s'!O61)","v":""},{"$f":"IF(A34=0,IF(ISBLANK('LCOE Summary 10-90s'!O61),C34&\":\"&'LCOE Summary 10-90s'!A61,C34&\",\"&D34&\":\"&'LCOE Summary 10-90s'!A61),\"\")","v":"3d:Indirect Plant Construction Cost %"},{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G61<'LCOE Summary 10-90s'!H61,'LCOE Summary 10-90s'!G61,'LCOE Summary 10-90s'!H61),\"\")","v":24.419602857216017},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!D61,\"\")","v":0.06},{"$f":"IF(A34=0,ABS('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61),\"\")","v":0.34709794210424505},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!C61,\"\")","v":0.12},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!E61,\"\")","v":0.15},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!I61-'LCOE Summary 10-90s'!G61,\"\")","v":0.17899178769479462},0,{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61<0,MAX(ABS(I34),ABS(M34)),I34+M34),-0.00001)","v":0.52608972979903967},null,32,24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R11),ISBLANK('LCOE Summary 10-90s'!S11)),OR('LCOE Summary 10-90s'!R11='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S11='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"'LCOE Summary 10-90s'!N11","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O11),\"\",'LCOE Summary 10-90s'!O11)","v":""},{"$f":"IF(A35=0,IF(ISBLANK('LCOE Summary 10-90s'!O11),C35&\":\"&'LCOE Summary 10-90s'!A11,C35&\",\"&D35&\":\"&'LCOE Summary 10-90s'!A11),\"\")","v":"1a:Duration of Exploration Phase"},{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G11<'LCOE Summary 10-90s'!H11,'LCOE Summary 10-90s'!G11,'LCOE Summary 10-90s'!H11),\"\")","v":24.645489176663148},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!D11,\"\")","v":0.5},{"$f":"IF(A35=0,ABS('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11),\"\")","v":0.12121162265711405},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!C11,\"\")","v":1},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!E11,\"\")","v":3},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!I11-'LCOE Summary 10-90s'!G11,\"\")","v":0.40254382407271194},0,{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11<0,MAX(ABS(I35),ABS(M35)),I35+M35),-0.00001)","v":0.52375544672982599},null,33,-27]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R42),ISBLANK('LCOE Summary 10-90s'!S42)),OR('LCOE Summary 10-90s'!R42='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S42='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"'LCOE Summary 10-90s'!N42","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O42),\"\",'LCOE Summary 10-90s'!O42)","v":"4b"},{"$f":"IF(A36=0,IF(ISBLANK('LCOE Summary 10-90s'!O42),C36&\":\"&'LCOE Summary 10-90s'!A42,C36&\",\"&D36&\":\"&'LCOE Summary 10-90s'!A42),\"\")","v":"4a,4b:Adjustment to Staff"},{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G42<'LCOE Summary 10-90s'!H42,'LCOE Summary 10-90s'!G42,'LCOE Summary 10-90s'!H42),\"\")","v":24.613286822149323},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!D42,\"\")","v":0.75},{"$f":"IF(A36=0,ABS('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42),\"\")","v":0.15341397717093841},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!C42,\"\")","v":1},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!E42,\"\")","v":1.5},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!I42-'LCOE Summary 10-90s'!G42,\"\")","v":0.32218693202283433},0,{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42<0,MAX(ABS(I36),ABS(M36)),I36+M36),-0.00001)","v":0.47560090919377274},null,34,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R44),ISBLANK('LCOE Summary 10-90s'!S44)),OR('LCOE Summary 10-90s'!R44='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S44='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"'LCOE Summary 10-90s'!N44","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O44),\"\",'LCOE Summary 10-90s'!O44)","v":""},{"$f":"IF(A37=0,IF(ISBLANK('LCOE Summary 10-90s'!O44),C37&\":\"&'LCOE Summary 10-90s'!A44,C37&\",\"&D37&\":\"&'LCOE Summary 10-90s'!A44),\"\")","v":"4a:Plant Annual Maintenance (non-labor)"},{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G44<'LCOE Summary 10-90s'!H44,'LCOE Summary 10-90s'!G44,'LCOE Summary 10-90s'!H44),\"\")","v":24.511477363450922},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!D44,\"\")","v":1.2E-2},{"$f":"IF(A37=0,ABS('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44),\"\")","v":0.25522343586933971},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!C44,\"\")","v":1.7999999999999999E-2},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!E44,\"\")","v":2.1999999999999999E-2},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!I44-'LCOE Summary 10-90s'!G44,\"\")","v":0.17687842407643117},0,{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44<0,MAX(ABS(I37),ABS(M37)),I37+M37),-0.00001)","v":0.43210185994577088},null,35,4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R18),ISBLANK('LCOE Summary 10-90s'!S18)),OR('LCOE Summary 10-90s'!R18='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S18='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"'LCOE Summary 10-90s'!N18","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O18),\"\",'LCOE Summary 10-90s'!O18)","v":""},{"$f":"IF(A38=0,IF(ISBLANK('LCOE Summary 10-90s'!O18),C38&\":\"&'LCOE Summary 10-90s'!A18,C38&\",\"&D38&\":\"&'LCOE Summary 10-90s'!A18),\"\")","v":"1b:Site Exploration Drilling Cost"},{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G18<'LCOE Summary 10-90s'!H18,'LCOE Summary 10-90s'!G18,'LCOE Summary 10-90s'!H18),\"\")","v":24.564338723683324},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!D18,\"\")","v":1000000},{"$f":"IF(A38=0,ABS('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18),\"\")","v":0.20236207563693753},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!C18,\"\")","v":1500000},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!E18,\"\")","v":2000000},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!I18-'LCOE Summary 10-90s'!G18,\"\")","v":0.21260151113293446},0,{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18<0,MAX(ABS(I38),ABS(M38)),I38+M38),-0.00001)","v":0.41496358676987199},null,36,-23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R29),ISBLANK('LCOE Summary 10-90s'!S29)),OR('LCOE Summary 10-90s'!R29='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S29='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"'LCOE Summary 10-90s'!N29","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O29),\"\",'LCOE Summary 10-90s'!O29)","v":""},{"$f":"IF(A39=0,IF(ISBLANK('LCOE Summary 10-90s'!O29),C39&\":\"&'LCOE Summary 10-90s'!A29,C39&\",\"&D39&\":\"&'LCOE Summary 10-90s'!A29),\"\")","v":"2b:Surface Equipment Cost per Well"},{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G29<'LCOE Summary 10-90s'!H29,'LCOE Summary 10-90s'!G29,'LCOE Summary 10-90s'!H29),\"\")","v":24.641586910614752},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!D29,\"\")","v":100000},{"$f":"IF(A39=0,ABS('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29),\"\")","v":0.12511388870550988},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!C29,\"\")","v":200000},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!E29,\"\")","v":400000},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!I29-'LCOE Summary 10-90s'!G29,\"\")","v":0.26489711663975868},0,{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29<0,MAX(ABS(I39),ABS(M39)),I39+M39),-0.00001)","v":0.39001100534526856},null,37,-13]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R40),ISBLANK('LCOE Summary 10-90s'!S40)),OR('LCOE Summary 10-90s'!R40='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S40='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"'LCOE Summary 10-90s'!N40","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O40),\"\",'LCOE Summary 10-90s'!O40)","v":""},{"$f":"IF(A40=0,IF(ISBLANK('LCOE Summary 10-90s'!O40),C40&\":\"&'LCOE Summary 10-90s'!A40,C40&\",\"&D40&\":\"&'LCOE Summary 10-90s'!A40),\"\")","v":"2b:Hole or Casing Diameter in Injection Interval"},{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G40<'LCOE Summary 10-90s'!H40,'LCOE Summary 10-90s'!G40,'LCOE Summary 10-90s'!H40),\"\")","v":24.766700799320262},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!D40,\"\")","v":11.75},{"$f":"IF(A40=0,ABS('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40),\"\")","v":5.1197191515051088E-3},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!C40,\"\")","v":"default"},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!E40,\"\")","v":6.625},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!I40-'LCOE Summary 10-90s'!G40,\"\")","v":0.37781348034392437},0,{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40<0,MAX(ABS(I40),ABS(M40)),I40+M40),-0.00001)","v":0.37781348034392437},null,38,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R41),ISBLANK('LCOE Summary 10-90s'!S41)),OR('LCOE Summary 10-90s'!R41='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S41='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"'LCOE Summary 10-90s'!N41","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O41),\"\",'LCOE Summary 10-90s'!O41)","v":"4b"},{"$f":"IF(A41=0,IF(ISBLANK('LCOE Summary 10-90s'!O41),C41&\":\"&'LCOE Summary 10-90s'!A41,C41&\",\"&D41&\":\"&'LCOE Summary 10-90s'!A41),\"\")","v":"4a,4b:Labor Rate Multiplier (for Benefits, Overhead,, G&A)"},{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G41<'LCOE Summary 10-90s'!H41,'LCOE Summary 10-90s'!G41,'LCOE Summary 10-90s'!H41),\"\")","v":24.560442243388952},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!D41,\"\")","v":1.2},{"$f":"IF(A41=0,ABS('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41),\"\")","v":0.20625855593130993},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!C41,\"\")","v":1.8},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!E41,\"\")","v":2.2000000000000002},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!I41-'LCOE Summary 10-90s'!G41,\"\")","v":0.14603851001621848},0,{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41<0,MAX(ABS(I41),ABS(M41)),I41+M41),-0.00001)","v":0.35229706594752841},null,39,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R45),ISBLANK('LCOE Summary 10-90s'!S45)),OR('LCOE Summary 10-90s'!R45='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S45='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"'LCOE Summary 10-90s'!N45","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O45),\"\",'LCOE Summary 10-90s'!O45)","v":""},{"$f":"IF(A42=0,IF(ISBLANK('LCOE Summary 10-90s'!O45),C42&\":\"&'LCOE Summary 10-90s'!A45,C42&\",\"&D42&\":\"&'LCOE Summary 10-90s'!A45),\"\")","v":"4b:Geothermal Production Pump Life"},{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G45<'LCOE Summary 10-90s'!H45,'LCOE Summary 10-90s'!G45,'LCOE Summary 10-90s'!H45),\"\")","v":24.714093305581816},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!D45,\"\")","v":5},{"$f":"IF(A42=0,ABS('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45),\"\")","v":5.2607493738445754E-2},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!C45,\"\")","v":3},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!E45,\"\")","v":1},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!I45-'LCOE Summary 10-90s'!G45,\"\")","v":0.2930796472141175},0,{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45<0,MAX(ABS(I42),ABS(M42)),I42+M42),-0.00001)","v":0.34568714095256325},null,40,0]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R14),ISBLANK('LCOE Summary 10-90s'!S14)),OR('LCOE Summary 10-90s'!R14='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S14='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B14","v":9},{"$f":"'LCOE Summary 10-90s'!N14","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O14),\"\",'LCOE Summary 10-90s'!O14)","v":""},{"$f":"IF(A43=0,IF(ISBLANK('LCOE Summary 10-90s'!O14),C43&\":\"&'LCOE Summary 10-90s'!A14,C43&\",\"&D43&\":\"&'LCOE Summary 10-90s'!A14),\"\")","v":"3d:Duration of Plant Design and Construction"},{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G14<'LCOE Summary 10-90s'!H14,'LCOE Summary 10-90s'!G14,'LCOE Summary 10-90s'!H14),\"\")","v":24.766700799320262},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!D14,\"\")","v":1.25},{"$f":"IF(A43=0,ABS('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14),\"\")","v":5.1197191515299778E-3},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!C14,\"\")","v":2},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!E14,\"\")","v":2.5},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!I14-'LCOE Summary 10-90s'!G14,\"\")","v":0.32882385090676891},0,{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14<0,MAX(ABS(I43),ABS(M43)),I43+M43),-0.00001)","v":0.32882385090676891},null,41,-32]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R15),ISBLANK('LCOE Summary 10-90s'!S15)),OR('LCOE Summary 10-90s'!R15='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S15='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"'LCOE Summary 10-90s'!N15","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O15),\"\",'LCOE Summary 10-90s'!O15)","v":""},{"$f":"IF(A44=0,IF(ISBLANK('LCOE Summary 10-90s'!O15),C44&\":\"&'LCOE Summary 10-90s'!A15,C44&\",\"&D44&\":\"&'LCOE Summary 10-90s'!A15),\"\")","v":"1a:Number of Pre-Drilling Exploration Sites Evaluated "},{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G15<'LCOE Summary 10-90s'!H15,'LCOE Summary 10-90s'!G15,'LCOE Summary 10-90s'!H15),\"\")","v":24.635712461407277},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!D15,\"\")","v":1},{"$f":"IF(A44=0,ABS('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15),\"\")","v":0.13098833791298503},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!C15,\"\")","v":3},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!E15,\"\")","v":5},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!I15-'LCOE Summary 10-90s'!G15,\"\")","v":0.14122777500804773},0,{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15<0,MAX(ABS(I44),ABS(M44)),I44+M44),-0.00001)","v":0.27221611292103276},null,42,-32]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R39),ISBLANK('LCOE Summary 10-90s'!S39)),OR('LCOE Summary 10-90s'!R39='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S39='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"'LCOE Summary 10-90s'!N39","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O39),\"\",'LCOE Summary 10-90s'!O39)","v":""},{"$f":"IF(A45=0,IF(ISBLANK('LCOE Summary 10-90s'!O39),C45&\":\"&'LCOE Summary 10-90s'!A39,C45&\",\"&D45&\":\"&'LCOE Summary 10-90s'!A39),\"\")","v":"4b:Production Pump Cost"},{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G39<'LCOE Summary 10-90s'!H39,'LCOE Summary 10-90s'!G39,'LCOE Summary 10-90s'!H39),\"\")","v":24.715543883664022},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!D39,\"\")","v":0.7},{"$f":"IF(A45=0,ABS('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39),\"\")","v":5.1156915656239477E-2},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!C39,\"\")","v":1},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!E39,\"\")","v":2},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!I39-'LCOE Summary 10-90s'!G39,\"\")","v":0.1923981148392393},0,{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39<0,MAX(ABS(I45),ABS(M45)),I45+M45),-0.00001)","v":0.24355503049547877},null,43,-9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R19),ISBLANK('LCOE Summary 10-90s'!S19)),OR('LCOE Summary 10-90s'!R19='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S19='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"'LCOE Summary 10-90s'!N19","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O19),\"\",'LCOE Summary 10-90s'!O19)","v":""},{"$f":"IF(A46=0,IF(ISBLANK('LCOE Summary 10-90s'!O19),C46&\":\"&'LCOE Summary 10-90s'!A19,C46&\",\"&D46&\":\"&'LCOE Summary 10-90s'!A19),\"\")","v":"5b:Leasing Cost "},{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G19<'LCOE Summary 10-90s'!H19,'LCOE Summary 10-90s'!G19,'LCOE Summary 10-90s'!H19),\"\")","v":24.765221973094565},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!D19,\"\")","v":2},{"$f":"IF(A46=0,ABS('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19),\"\")","v":1.4788262256963947E-3},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!C19,\"\")","v":30},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!E19,\"\")","v":1000},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!I19-'LCOE Summary 10-90s'!G19,\"\")","v":0.23338997277853224},0,{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19<0,MAX(ABS(I46),ABS(M46)),I46+M46),-0.00001)","v":0.23486879900422863},null,44,-30]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R16),ISBLANK('LCOE Summary 10-90s'!S16)),OR('LCOE Summary 10-90s'!R16='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S16='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"'LCOE Summary 10-90s'!N16","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O16),\"\",'LCOE Summary 10-90s'!O16)","v":""},{"$f":"IF(A47=0,IF(ISBLANK('LCOE Summary 10-90s'!O16),C47&\":\"&'LCOE Summary 10-90s'!A16,C47&\",\"&D47&\":\"&'LCOE Summary 10-90s'!A16),\"\")","v":"1a:Pre-Drilling Exploration Costs"},{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G16<'LCOE Summary 10-90s'!H16,'LCOE Summary 10-90s'!G16,'LCOE Summary 10-90s'!H16),\"\")","v":24.709575980329973},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!D16,\"\")","v":150000},{"$f":"IF(A47=0,ABS('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16),\"\")","v":5.7124818990288873E-2},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!C16,\"\")","v":250000},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!E16,\"\")","v":500000},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!I16-'LCOE Summary 10-90s'!G16,\"\")","v":0.16073106341353238},0,{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16<0,MAX(ABS(I47),ABS(M47)),I47+M47),-0.00001)","v":0.21785588240382125},null,45,-34]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R30),ISBLANK('LCOE Summary 10-90s'!S30)),OR('LCOE Summary 10-90s'!R30='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S30='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"'LCOE Summary 10-90s'!N30","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O30),\"\",'LCOE Summary 10-90s'!O30)","v":""},{"$f":"IF(A48=0,IF(ISBLANK('LCOE Summary 10-90s'!O30),C48&\":\"&'LCOE Summary 10-90s'!A30,C48&\",\"&D48&\":\"&'LCOE Summary 10-90s'!A30),\"\")","v":"5b:Permitting (Utilization Plan) for Field and Plant"},{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G30<'LCOE Summary 10-90s'!H30,'LCOE Summary 10-90s'!G30,'LCOE Summary 10-90s'!H30),\"\")","v":24.715055383895994},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!D30,\"\")","v":500000},{"$f":"IF(A48=0,ABS('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30),\"\")","v":5.1645415424268037E-2},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!C30,\"\")","v":1000000},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!E30,\"\")","v":2000000},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!I30-'LCOE Summary 10-90s'!G30,\"\")","v":0.11864998767272539},0,{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30<0,MAX(ABS(I48),ABS(M48)),I48+M48),-0.00001)","v":0.17029540309699343},null,46,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R37),ISBLANK('LCOE Summary 10-90s'!S37)),OR('LCOE Summary 10-90s'!R37='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S37='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"'LCOE Summary 10-90s'!N37","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O37),\"\",'LCOE Summary 10-90s'!O37)","v":""},{"$f":"IF(A49=0,IF(ISBLANK('LCOE Summary 10-90s'!O37),C49&\":\"&'LCOE Summary 10-90s'!A37,C49&\",\"&D49&\":\"&'LCOE Summary 10-90s'!A37),\"\")","v":"4b:Production and Injection Pump & Driver Efficiency"},{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G37<'LCOE Summary 10-90s'!H37,'LCOE Summary 10-90s'!G37,'LCOE Summary 10-90s'!H37),\"\")","v":24.690090844295},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!D37,\"\")","v":0.8},{"$f":"IF(A49=0,ABS('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37),\"\")","v":7.6609955025261911E-2},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!C37,\"\")","v":0.67500000000000004},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!E37,\"\")","v":0.6},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!I37-'LCOE Summary 10-90s'!G37,\"\")","v":6.9912983896781355E-2},0,{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37<0,MAX(ABS(I49),ABS(M49)),I49+M49),-0.00001)","v":0.14652293892204327},null,47,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R38),ISBLANK('LCOE Summary 10-90s'!S38)),OR('LCOE Summary 10-90s'!R38='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S38='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"'LCOE Summary 10-90s'!N38","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O38),\"\",'LCOE Summary 10-90s'!O38)","v":""},{"$f":"IF(A50=0,IF(ISBLANK('LCOE Summary 10-90s'!O38),C50&\":\"&'LCOE Summary 10-90s'!A38,C50&\",\"&D50&\":\"&'LCOE Summary 10-90s'!A38),\"\")","v":"2b:Hole or Casing Diameter in Production Interval"},{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38<'LCOE Summary 10-90s'!H38,'LCOE Summary 10-90s'!G38,'LCOE Summary 10-90s'!H38),\"\")","v":24.766700799320262},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!D38,\"\")","v":11.75},{"$f":"IF(A50=0,ABS('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38),\"\")","v":5.1197191515193197E-3},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!C38,\"\")","v":"default"},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!E38,\"\")","v":6.625},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!I38-'LCOE Summary 10-90s'!G38,\"\")","v":0.13437309458891278},0,{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38<0,MAX(ABS(I50),ABS(M50)),I50+M50),-0.00001)","v":0.13437309458891278},null,48,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R10),ISBLANK('LCOE Summary 10-90s'!S10)),OR('LCOE Summary 10-90s'!R10='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S10='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B10","v":5},{"$f":"'LCOE Summary 10-90s'!N10","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O10),\"\",'LCOE Summary 10-90s'!O10)","v":""},{"$f":"IF(A51=0,IF(ISBLANK('LCOE Summary 10-90s'!O10),C51&\":\"&'LCOE Summary 10-90s'!A10,C51&\",\"&D51&\":\"&'LCOE Summary 10-90s'!A10),\"\")","v":"6a:Fixed Charge Rate"},{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G10<'LCOE Summary 10-90s'!H10,'LCOE Summary 10-90s'!G10,'LCOE Summary 10-90s'!H10),\"\")","v":24.766700799320262},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!D10,\"\")","v":0.09},{"$f":"IF(A51=0,ABS('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10),\"\")","v":5.1197191515193197E-3},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!C10,\"\")","v":0.108},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!E10,\"\")","v":0.13},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!I10-'LCOE Summary 10-90s'!G10,\"\")","v":5.119719151515767E-3},0,{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10<0,MAX(ABS(I51),ABS(M51)),I51+M51),-0.00001)","v":5.1197191515193197E-3},null,49,-44]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R48),ISBLANK('LCOE Summary 10-90s'!S48)),OR('LCOE Summary 10-90s'!R48='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S48='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"'LCOE Summary 10-90s'!N48","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O48),\"\",'LCOE Summary 10-90s'!O48)","v":""},{"$f":"IF(A52=0,IF(ISBLANK('LCOE Summary 10-90s'!O48),C52&\":\"&'LCOE Summary 10-90s'!A48,C52&\",\"&D52&\":\"&'LCOE Summary 10-90s'!A48),\"\")","v":""},{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48<'LCOE Summary 10-90s'!H48,'LCOE Summary 10-90s'!G48,'LCOE Summary 10-90s'!H48),\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!D48,\"\")","v":""},{"$f":"IF(A52=0,ABS('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48),\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!C48,\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!E48,\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!I48-'LCOE Summary 10-90s'!G48,\"\")","v":""},0,{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48<0,MAX(ABS(I52),ABS(M52)),I52+M52),-0.00001)","v":-1.0000000000000001E-5},null,50,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R49),ISBLANK('LCOE Summary 10-90s'!S49)),OR('LCOE Summary 10-90s'!R49='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S49='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"'LCOE Summary 10-90s'!N49","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O49),\"\",'LCOE Summary 10-90s'!O49)","v":""},{"$f":"IF(A53=0,IF(ISBLANK('LCOE Summary 10-90s'!O49),C53&\":\"&'LCOE Summary 10-90s'!A49,C53&\",\"&D53&\":\"&'LCOE Summary 10-90s'!A49),\"\")","v":""},{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49<'LCOE Summary 10-90s'!H49,'LCOE Summary 10-90s'!G49,'LCOE Summary 10-90s'!H49),\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!D49,\"\")","v":""},{"$f":"IF(A53=0,ABS('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49),\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!C49,\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!E49,\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!I49-'LCOE Summary 10-90s'!G49,\"\")","v":""},0,{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49<0,MAX(ABS(I53),ABS(M53)),I53+M53),-0.00001)","v":-1.0000000000000001E-5},null,51,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R50),ISBLANK('LCOE Summary 10-90s'!S50)),OR('LCOE Summary 10-90s'!R50='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S50='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"'LCOE Summary 10-90s'!N50","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O50),\"\",'LCOE Summary 10-90s'!O50)","v":""},{"$f":"IF(A54=0,IF(ISBLANK('LCOE Summary 10-90s'!O50),C54&\":\"&'LCOE Summary 10-90s'!A50,C54&\",\"&D54&\":\"&'LCOE Summary 10-90s'!A50),\"\")","v":""},{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50<'LCOE Summary 10-90s'!H50,'LCOE Summary 10-90s'!G50,'LCOE Summary 10-90s'!H50),\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!D50,\"\")","v":""},{"$f":"IF(A54=0,ABS('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50),\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!C50,\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!E50,\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!I50-'LCOE Summary 10-90s'!G50,\"\")","v":""},0,{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50<0,MAX(ABS(I54),ABS(M54)),I54+M54),-0.00001)","v":-1.0000000000000001E-5},null,52,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R51),ISBLANK('LCOE Summary 10-90s'!S51)),OR('LCOE Summary 10-90s'!R51='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S51='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"'LCOE Summary 10-90s'!N51","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O51),\"\",'LCOE Summary 10-90s'!O51)","v":""},{"$f":"IF(A55=0,IF(ISBLANK('LCOE Summary 10-90s'!O51),C55&\":\"&'LCOE Summary 10-90s'!A51,C55&\",\"&D55&\":\"&'LCOE Summary 10-90s'!A51),\"\")","v":""},{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51<'LCOE Summary 10-90s'!H51,'LCOE Summary 10-90s'!G51,'LCOE Summary 10-90s'!H51),\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!D51,\"\")","v":""},{"$f":"IF(A55=0,ABS('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51),\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!C51,\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!E51,\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!I51-'LCOE Summary 10-90s'!G51,\"\")","v":""},0,{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51<0,MAX(ABS(I55),ABS(M55)),I55+M55),-0.00001)","v":-1.0000000000000001E-5},null,53,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R52),ISBLANK('LCOE Summary 10-90s'!S52)),OR('LCOE Summary 10-90s'!R52='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S52='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"'LCOE Summary 10-90s'!N52","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O52),\"\",'LCOE Summary 10-90s'!O52)","v":""},{"$f":"IF(A56=0,IF(ISBLANK('LCOE Summary 10-90s'!O52),C56&\":\"&'LCOE Summary 10-90s'!A52,C56&\",\"&D56&\":\"&'LCOE Summary 10-90s'!A52),\"\")","v":""},{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52<'LCOE Summary 10-90s'!H52,'LCOE Summary 10-90s'!G52,'LCOE Summary 10-90s'!H52),\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!D52,\"\")","v":""},{"$f":"IF(A56=0,ABS('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52),\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!C52,\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!E52,\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!I52-'LCOE Summary 10-90s'!G52,\"\")","v":""},0,{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52<0,MAX(ABS(I56),ABS(M56)),I56+M56),-0.00001)","v":-1.0000000000000001E-5},null,54,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R53),ISBLANK('LCOE Summary 10-90s'!S53)),OR('LCOE Summary 10-90s'!R53='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S53='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B53","v":48},{"$f":"'LCOE Summary 10-90s'!N53","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O53),\"\",'LCOE Summary 10-90s'!O53)","v":""},{"$f":"IF(A57=0,IF(ISBLANK('LCOE Summary 10-90s'!O53),C57&\":\"&'LCOE Summary 10-90s'!A53,C57&\",\"&D57&\":\"&'LCOE Summary 10-90s'!A53),\"\")","v":""},{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53<'LCOE Summary 10-90s'!H53,'LCOE Summary 10-90s'!G53,'LCOE Summary 10-90s'!H53),\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!D53,\"\")","v":""},{"$f":"IF(A57=0,ABS('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53),\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!C53,\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!E53,\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!I53-'LCOE Summary 10-90s'!G53,\"\")","v":""},0,{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53<0,MAX(ABS(I57),ABS(M57)),I57+M57),-0.00001)","v":-1.0000000000000001E-5},null,55,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R57),ISBLANK('LCOE Summary 10-90s'!S57)),OR('LCOE Summary 10-90s'!R57='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S57='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"'LCOE Summary 10-90s'!N57","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O57),\"\",'LCOE Summary 10-90s'!O57)","v":""},{"$f":"IF(A58=0,IF(ISBLANK('LCOE Summary 10-90s'!O57),C58&\":\"&'LCOE Summary 10-90s'!A57,C58&\",\"&D58&\":\"&'LCOE Summary 10-90s'!A57),\"\")","v":""},{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57<'LCOE Summary 10-90s'!H57,'LCOE Summary 10-90s'!G57,'LCOE Summary 10-90s'!H57),\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!D57,\"\")","v":""},{"$f":"IF(A58=0,ABS('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57),\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!C57,\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!E57,\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!I57-'LCOE Summary 10-90s'!G57,\"\")","v":""},0,{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57<0,MAX(ABS(I58),ABS(M58)),I58+M58),-0.00001)","v":-1.0000000000000001E-5},null,56,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R58),ISBLANK('LCOE Summary 10-90s'!S58)),OR('LCOE Summary 10-90s'!R58='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S58='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"'LCOE Summary 10-90s'!N58","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O58),\"\",'LCOE Summary 10-90s'!O58)","v":""},{"$f":"IF(A59=0,IF(ISBLANK('LCOE Summary 10-90s'!O58),C59&\":\"&'LCOE Summary 10-90s'!A58,C59&\",\"&D59&\":\"&'LCOE Summary 10-90s'!A58),\"\")","v":""},{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58<'LCOE Summary 10-90s'!H58,'LCOE Summary 10-90s'!G58,'LCOE Summary 10-90s'!H58),\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!D58,\"\")","v":""},{"$f":"IF(A59=0,ABS('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58),\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!C58,\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!E58,\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!I58-'LCOE Summary 10-90s'!G58,\"\")","v":""},0,{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58<0,MAX(ABS(I59),ABS(M59)),I59+M59),-0.00001)","v":-1.0000000000000001E-5},null,57,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R59),ISBLANK('LCOE Summary 10-90s'!S59)),OR('LCOE Summary 10-90s'!R59='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S59='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"'LCOE Summary 10-90s'!N59","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O59),\"\",'LCOE Summary 10-90s'!O59)","v":""},{"$f":"IF(A60=0,IF(ISBLANK('LCOE Summary 10-90s'!O59),C60&\":\"&'LCOE Summary 10-90s'!A59,C60&\",\"&D60&\":\"&'LCOE Summary 10-90s'!A59),\"\")","v":""},{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59<'LCOE Summary 10-90s'!H59,'LCOE Summary 10-90s'!G59,'LCOE Summary 10-90s'!H59),\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!D59,\"\")","v":""},{"$f":"IF(A60=0,ABS('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59),\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!C59,\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!E59,\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!I59-'LCOE Summary 10-90s'!G59,\"\")","v":""},0,{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59<0,MAX(ABS(I60),ABS(M60)),I60+M60),-0.00001)","v":-1.0000000000000001E-5},null,58,-4]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O64),\"\",'LCOE Summary 10-90s'!O64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O65),\"\",'LCOE Summary 10-90s'!O65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O66),\"\",'LCOE Summary 10-90s'!O66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O67),\"\",'LCOE Summary 10-90s'!O67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O68),\"\",'LCOE Summary 10-90s'!O68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O69),\"\",'LCOE Summary 10-90s'!O69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]

{"sheet":"LCOE Summary 10-90s","index":7,"n_rows":177,"n_cols":22,"rows_kept":177,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,10,2,11],[2,2,2,4],[0,0,0,11]]}
["In order to run the macros this sheet in not protected.  Do not change any values on this sheet other than Cell B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[null,58,{"$f":"LOOKUP($B2,$B$5:$B$75,C$5:C$78)","v":8.1380681322906998},{"$f":"LOOKUP($B2,$B$5:$B$75,D$5:D$78)","v":9.4044876750795972},{"$f":"LOOKUP($B2,$B$5:$B$75,E$5:E$75)","v":5.6966476926034897},null,{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"'Summary A1'!L24","v":25.818527488608588},{"$f":"'Summary A1'!M24","v":26.156112050734642},null,{"$f":"IF(S2=1,'Summary A1'!L280*(1+'Binary B2 10-90s'!Y42/'Binary B2 10-90s'!Y43),('Flash Plant F1-P10%'!J23+'Flash Plant F1-P10%'!J24)/1000)","v":24.761433965830278},{"$f":"IF(S2=1,'Summary A1'!M280*(1+'Binary B2 10-90s'!Y99/'Binary B2 10-90s'!Y100),('Flash Plant F1-P90%'!J23+'Flash Plant F1-P90%'!J24)/1000)","v":24.091930808933213},null,null,null,null,null,null,{"$f":"'Input A1'!$A$398","v":1}]
["Input Parameter",null,"Input Value",null,null,null,"LCOE's",null,null,null,"Gross Plant Output",null,null,null,null,null,null,{"$f":"IF('Input A1'!$A$75=0,\"Hydro\",\"EGS\")","v":"EGS"},{"$f":"IF('Input A1'!$A$398=0,\"Flash\",\"Binary\")","v":"Binary"}]
[null,null,"likely",0.1,0.9,null,"likely",0.1,0.9,null,0.1,0.9,null,"WBS 1","WBS 2","Water Fall","Cost Summary","EGS/Hydro Only","Binary/Flash\nOnly"]
[null,0,0,0,0]
["Utilization Factor",1,{"$f":"INPUT!AA40","v":0.95},{"$f":"INPUT!Z40","v":0.96},{"$f":"INPUT!AB40","v":0.88},null,24.766700799320262,24.513860542342954,26.741696697138874,null,24.378293872192245,24.37827449292784,null,"6b",null,5]
["Contingency",2,{"$f":"INPUT!AA41","v":0.15},{"$f":"INPUT!Z41","v":0.05},{"$f":"INPUT!AB41","v":0.25},null,24.766700799320262,22.903593857287628,26.64003237787168,null,24.379336718934528,24.377392987572875,null,"6a",null,5]
["Discount Rate During Operation",3,{"$f":"INPUT!AA44","v":7.0000000000000007E-2},{"$f":"INPUT!Z44","v":0.06},{"$f":"INPUT!AB44","v":0.09},null,24.766700799320262,23.081241888878267,28.361476842650347,null,24.379110125703644,24.376872239980454,null,"6a",null,5]
["Project Life",4,{"$f":"INPUT!AA46","v":20},{"$f":"INPUT!Z46","v":30},{"$f":"INPUT!AB46","v":10},null,24.766700799320262,22.894724953612648,33.16733561484638,null,24.380563928247334,24.374554033853585,null,"6a",null,5]
["Fixed Charge Rate",5,{"$f":"INPUT!AA47","v":0.108},{"$f":"INPUT!Z47","v":0.09},{"$f":"INPUT!AB47","v":0.13},null,24.766700799320262,24.771820518471781,24.771820518471777,null,24.378291545532555,24.378291554361077,null,"6a",null,5]
["Duration of Exploration Phase",6,{"$f":"INPUT!AA52","v":1},{"$f":"INPUT!Z52","v":0.5},{"$f":"INPUT!AB52","v":3},null,24.766700799320262,24.645489176663148,25.169244623392974,null,24.378257938462937,24.378384427400636,null,"1a",null,1]
["Duration of Confirmation Phase",7,{"$f":"INPUT!AA53","v":1.5},{"$f":"INPUT!Z53","v":1},{"$f":"INPUT!AB53","v":2},null,24.766700799320262,23.784352071553808,24.898151842504994,null,24.37820254130331,24.378325123362441,null,"1b",null,1]
["Duration of Well Field Development Phase",8,{"$f":"INPUT!AA55","v":2},{"$f":"INPUT!Z55","v":2},{"$f":"INPUT!AB55","v":3},null,24.766700799320262,24.771820518471792,27.624820724841687,null,24.378291527420188,24.400158234867622,null,"2b",null,1]
["Duration of Plant Design and Construction",9,{"$f":"INPUT!AA56","v":2},{"$f":"INPUT!Z56","v":1.25},{"$f":"INPUT!AB56","v":2.5},null,24.766700799320262,24.771820518471792,25.095524650227031,null,24.378291527420188,24.368023839689798,null,"3d",null,2]
["Number of Pre-Drilling Exploration Sites Evaluated ",10,{"$f":"INPUT!AA85","v":3},{"$f":"INPUT!Z85","v":1},{"$f":"INPUT!AB85","v":5},null,24.766700799320262,24.635712461407277,24.907928574328309,null,24.378282794431961,24.378300290231966,null,"1a",null,1]
["Pre-Drilling Exploration Costs",11,{"$f":"INPUT!AA89","v":250000},{"$f":"INPUT!Z89","v":150000},{"$f":"INPUT!AB89","v":500000},null,24.766700799320262,24.709575980329973,24.927431862733794,null,24.378287548315321,24.378300290231966,null,"1a",null,1]
["Number of Sites where Exploration Drilling Occurs",12,{"$f":"INPUT!AA153","v":2},{"$f":"INPUT!Z153","v":1},{"$f":"INPUT!AB153","v":3},null,24.766700799320262,24.425114600008133,25.154009468053701,null,24.378220429861344,24.378413677139591,null,"1b",null,1]
["Site Exploration Drilling Cost",13,{"$f":"INPUT!AA154","v":1500000},{"$f":"INPUT!Z154","v":1000000},{"$f":"INPUT!AB154","v":2000000},null,24.766700799320262,24.564338723683324,24.979302310453196,null,24.378278196944166,24.378304884019951,null,"1b"]
["Leasing Cost ",14,{"$f":"INPUT!AA156","v":30},{"$f":"INPUT!Z156","v":2},{"$f":"INPUT!AB156","v":1000},null,24.766700799320262,24.765221973094565,25.000090772098794,null,24.378108879451428,24.384581252821668,null,"5b",null,1]
["Number of Confirmation Sites Needed per Successful Project",15,{"$f":"INPUT!AA159","v":1.5},{"$f":"INPUT!Z159","v":1},{"$f":"INPUT!AB159","v":3},null,24.766700799320262,23.374977635395293,29.033944491393378,null,24.378201675224307,24.378663183007824,null,"1b",null,1]
["Drilling Success Rate at Successful Confirmation Site",16,{"$f":"INPUT!AA162","v":1},{"$f":"INPUT!Z162","v":1},{"$f":"INPUT!AB162","v":0.8},null,24.766700799320262,24.771820518471788,25.949009528153383,null,24.378291527176128,24.37836722259264,null,"1b",null,1]
["Number of Confirmation Wells Required",17,{"$f":"INPUT!AA164","v":3},{"$f":"INPUT!Z164","v":2},{"$f":"INPUT!AB164","v":6},null,24.766700799320262,23.844161012871858,27.554798698637338,null,24.378231855948925,24.378470525096969,null,"1b",null,1]
["Multiplier for Confirmation Well Costs (>= 1)",18,{"$f":"INPUT!AA170","v":1.2},{"$f":"INPUT!Z170","v":1},{"$f":"INPUT!AB170","v":1.5},null,24.766700799320262,23.714330572237422,26.358055301105694,null,24.378223503804229,24.378393563195619,null,"1b",null,1]
["Confirmation Well Simulation Cost",19,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,24.766700799320262,24.376443737098469,25.430781798109553,null,24.378266101454088,24.378333925790361,null,"2a",null,1]
["Drilling Success Rate During Final Well Field Development",20,{"$f":"INPUT!AA189","v":1},{"$f":"INPUT!Z189","v":1},{"$f":"INPUT!AB189","v":0.8},null,24.766700799320262,24.771820518471774,26.043585967727644,null,24.378291536551185,24.426882784261018,null,"2b",null,1]
["Ratio of Injection Wells to Production Wells",21,{"$f":"INPUT!AA194","v":0.5},{"$f":"INPUT!Z194","v":0.5},{"$f":"INPUT!AB194","v":1},null,24.766700799320262,24.771820518471774,28.526031400520953,null,24.378291536551185,24.043629554454025,null,"2a",null,1]
[" Production Well Cost",22,{"$f":"INPUT!AA225","v":"curve"},{"$f":"INPUT!Z225","v":6000000},{"$f":"INPUT!AB225","v":10000000},null,24.766700799320262,22.317844947486858,27.719247828330918,null,24.330137379764199,24.431765633919074,null,"2b",null,1]
["Injection Well Cost ",23,{"$f":"INPUT!AA228","v":"curve"},{"$f":"INPUT!Z228","v":6000000},{"$f":"INPUT!AB228","v":10000000},null,24.766700799320262,23.985839774689886,25.719006827900724,null,24.35478859412186,24.405639732058376,null,"2b",null,1]
["Surface Equipment Cost per Well",24,{"$f":"INPUT!AA232","v":200000},{"$f":"INPUT!Z232","v":100000},{"$f":"INPUT!AB232","v":400000},null,24.766700799320262,24.641586910614752,25.03159791596002,null,24.374449849776273,24.385894403145155,null,"2b",null,1]
["Permitting (Utilization Plan) for Field and Plant",25,{"$f":"INPUT!AA238","v":1000000},{"$f":"INPUT!Z238","v":500000},{"$f":"INPUT!AB238","v":2000000},null,24.766700799320262,24.715055383895994,24.885350786992987,null,24.378287875986615,24.378298857878796,null,"5b",null,4]
["Production Well Flow Rate (kg/s)",26,{"$f":"INPUT!AA241","v":40},{"$f":"INPUT!Z241","v":60},{"$f":"INPUT!AB241","v":30},null,24.766700799320262,21.592451128715265,28.105899885102836,null,25.318159526457542,24.1558423237712,null,"2a",null,1]
["Production/Injection Well Stimulation Cost",27,{"$f":"INPUT!AA246","v":2500000},{"$f":"INPUT!Z246","v":1000000},{"$f":"INPUT!AB246","v":5000000},null,24.766700799320262,24.310451745325885,25.529497765229721,null,24.359931351498698,24.407579499658961,null,"2a",null,1]
["Reservoir Hydraulic Drawdown",28,{"$f":"INPUT!AA255","v":0.4},{"$f":"INPUT!Z255","v":0.2},{"$f":"INPUT!AB255","v":1.2},null,24.766700799320262,24.115259895151183,28.781999314084327,null,23.90235214061828,28.171860223803936,null,"2a",null,1]
["Annual Rate of Temperature Decline",29,{"$f":"INPUT!AA268","v":5.0000000000000001E-3},{"$f":"INPUT!Z268","v":2E-3},{"$f":"INPUT!AB268","v":0.01},null,24.766700799320262,23.172642869444179,25.918629591008141,null,24.377221656811724,24.37911991988107,null,"2a",null,1]
["EGS Water Loss",30,{"$f":"INPUT!AA282","v":0.05},{"$f":"INPUT!Z282","v":0.02},{"$f":"INPUT!AB282","v":0.1},null,24.766700799320262,24.397313369885175,25.400544733964814,null,24.318069753358127,24.483445682457582,null,"2a",null,1,null,"EGS"]
["Make-up Water Cost ($/acre-ft)",31,{"$f":"INPUT!AA284","v":2000},{"$f":"INPUT!Z284","v":800},{"$f":"INPUT!AB284","v":3000},null,24.766700799320262,24.444130812977239,25.043779501722923,null,24.368584808074253,24.386248957667178,null,"4b",null,1]
["Production and Injection Pump & Driver Efficiency",32,{"$f":"INPUT!AA286","v":0.67500000000000004},{"$f":"INPUT!Z286","v":0.8},{"$f":"INPUT!AB286","v":0.6},null,24.766700799320262,24.690090844295,24.836613783217043,null,24.303228301868046,24.438531846881638,null,"4b",null,1]
["Hole or Casing Diameter in Production Interval",33,{"$f":"INPUT!AA300","v":"default"},{"$f":"INPUT!Z300","v":11.75},{"$f":"INPUT!AB300","v":6.625},null,24.766700799320262,24.771820518471781,24.901073893909174,null,24.378291523700497,24.466182685179902,null,"2b",null,null,1]
["Production Pump Cost",34,{"$f":"INPUT!R312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,24.766700799320262,24.715543883664022,24.959098914159501,null,24.376633975148394,24.383780482066665,null,"4b",null,1]
["Hole or Casing Diameter in Injection Interval",35,{"$f":"INPUT!AA317","v":"default"},{"$f":"INPUT!Z317","v":11.75},{"$f":"INPUT!AB317","v":6.625},null,24.766700799320262,24.771820518471767,25.144514279664186,null,24.3782915499959,24.778546658617277,null,"2b",null,null,1]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,{"$f":"INPUT!AA353","v":1.8},{"$f":"INPUT!Z353","v":1.2},{"$f":"INPUT!AB353","v":2.2000000000000002},null,24.766700799320262,24.560442243388952,24.91273930933648,null,24.378209309780768,24.378346361633575,null,"4a","4b",3]
["Adjustment to Staff",37,{"$f":"INPUT!AA355","v":1},{"$f":"INPUT!Z355","v":0.75},{"$f":"INPUT!AB355","v":1.5},null,24.766700799320262,24.613286822149323,25.088887731343096,null,24.378229873814249,24.37841486421642,null,"4a","4b",3]
["Field Annual Maintenance (non-labor)",38,{"$f":"INPUT!AA358","v":1.4999999999999999E-2},{"$f":"INPUT!Z358","v":5.0000000000000001E-3},{"$f":"INPUT!AB358","v":0.04},null,24.766700799320262,23.981024278411368,26.716070239309953,null,24.355660331009307,24.431087658720632,null,"4b",null,3]
["Plant Annual Maintenance (non-labor)",39,{"$f":"INPUT!AA362","v":1.7999999999999999E-2},{"$f":"INPUT!Z362","v":1.2E-2},{"$f":"INPUT!AB362","v":2.1999999999999999E-2},null,24.766700799320262,24.511477363450922,24.943579223396693,null,24.392975566697963,24.368928119932345,null,"4a",null,3]
["Geothermal Production Pump Life",40,{"$f":"INPUT!AA374","v":3},{"$f":"INPUT!Z374","v":5},{"$f":"INPUT!AB374","v":1},null,24.766700799320262,24.714093305581816,25.059780446534379,null,24.376591192848004,24.386714462703381,null,"4b",null,3]
["Transmission cost - miles of line",41,{"$f":"INPUT!AA387","v":0},{"$f":"INPUT!Z387","v":0},{"$f":"INPUT!AB387","v":50},null,24.766700799320262,24.771820518471781,29.043203082105613,null,24.378291546144286,24.378566266014928,null,"n/a",null,null,2]
["Power Sales ",42,{"$f":"INPUT!AA393","v":20},{"$f":"INPUT!Z393","v":30},{"$f":"INPUT!AB393","v":10},null,24.766700799320262,22.831777690601644,30.458916140098928,null,36.569815522867586,12.187689470374723,null,"6b",null,5]
["Flash Plant Wet Bulb Temperature",43,{"$f":"INPUT!R456","v":50},{"$f":"INPUT!Z456","v":40},{"$f":"INPUT!AB456","v":80},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,null,2,null,"Flash"]
["Steam Turbine Efficiency",44,{"$f":"INPUT!R459","v":0.8},{"$f":"INPUT!Z459","v":0.85},{"$f":"INPUT!AB459","v":0.75},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Pump Efficiency",45,{"$f":"INPUT!R461","v":0.75},{"$f":"INPUT!Z461","v":0.8},{"$f":"INPUT!AB461","v":0.7},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Cooling Water Temperature Rise",46,{"$f":"INPUT!R476","v":22.5},{"$f":"INPUT!Z476","v":15},{"$f":"INPUT!AB476","v":30},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,null,2,null,"Flash"]
["Flash Plant NCG level ",47,{"$f":"INPUT!R481","v":2000},{"$f":"INPUT!Z481","v":200},{"$f":"INPUT!AB481","v":20000},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,null,2,null,"Flash"]
["Flash Plant H2S level",48,{"$f":"INPUT!R483","v":20},{"$f":"INPUT!Z483","v":0},{"$f":"INPUT!AB483","v":200},null,24.766700799320262,24.771820518471788,24.771820518471774,null,24.378291514751446,24.378291552448133,null,"3a",null,null,2,null,"Flash"]
["Turbine-Generator Cost",49,{"$f":"IF($S$2=0,INPUT!AA498,INPUT!AA416)","v":1},{"$f":"IF($S$2=0,INPUT!Z498,INPUT!Z416)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB498,INPUT!AB416)","v":2},null,24.766700799320262,23.450887220834858,27.413283882139112,null,24.381219441880525,24.372467615271486,null,"3a",null,2]
["Heat Rejection Equipment Cost ",50,{"$f":"IF($S$2=0,INPUT!AA504,INPUT!AA418)","v":1},{"$f":"IF($S$2=0,INPUT!Z504,INPUT!Z418)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB504,INPUT!AB418)","v":2},null,24.766700799320262,22.923110580149189,27.371176600410447,null,24.62282955329221,24.201239808561393,null,"3b",null,2]
["Geofluid Heat Exchanger Cost",51,{"$f":"INPUT!AA420","v":1},{"$f":"INPUT!Z420","v":0.5},{"$f":"INPUT!AB420","v":2},null,24.766700799320262,24.518955435505426,25.272075808423278,null,24.389164148544079,24.357029272042158,null,"3a",null,2,null,null,"Binary"]
["Plant Pump Cost",52,{"$f":"INPUT!AA506","v":1},{"$f":"INPUT!Z506","v":0.5},{"$f":"INPUT!AB506","v":2},null,24.766700799320262,24.771820518471781,24.771820518471767,null,24.378291532599757,24.378291534617642,null,"3a",null,2,null,null,"Flash"]
["Flash Plant NCG Removal System Cost",53,{"$f":"INPUT!AA508","v":1},{"$f":"INPUT!Z508","v":0.5},{"$f":"INPUT!AB508","v":3},null,24.766700799320262,24.771820518471781,24.771820518471767,null,24.378291532599757,24.378291534617642,null,"3a",null,2,null,null,"Flash"]
["Flash Plant H2S Abatement System Cost",54,{"$f":"INPUT!AA510","v":1},{"$f":"INPUT!Z510","v":0.5},{"$f":"INPUT!AB510","v":4},null,24.766700799320262,24.771820518471781,24.771820518471767,null,24.378291532599757,24.378291534617642,null,"3a",null,2,null,null,"Flash"]
["Plant Direct Construction Cost Multiplier",55,{"$f":"IF($S$2=0,INPUT!AA517,INPUT!AA429)","v":2.6633327571600822},{"$f":"IF($S$2=0,INPUT!Z517,INPUT!Z429)","v":2.25},{"$f":"IF($S$2=0,INPUT!AB517,INPUT!AB429)","v":3},null,24.766700799320262,23.733047427179539,25.580586010658134,null,24.440777945005493,24.336274331293055,null,"3d",null,2]
["Indirect Plant Construction Cost %",56,{"$f":"IF($S$2=0,INPUT!AA521,INPUT!AA433)","v":0.12},{"$f":"IF($S$2=0,INPUT!Z521,INPUT!Z433)","v":0.06},{"$f":"IF($S$2=0,INPUT!AB521,INPUT!AB433)","v":0.15},null,24.766700799320262,24.419602857216017,24.945692587015056,null,24.398304884832655,24.368814461599282,null,"3d",null,2]
["Plant Capital Cost",57,{"$f":"IF($S$2=0,INPUT!AA527,INPUT!AA439)","v":1},{"$f":"IF($S$2=0,INPUT!Z527,INPUT!Z439)","v":0.8},{"$f":"IF($S$2=0,INPUT!AB527,INPUT!AB439)","v":1.5},null,24.766700799320262,23.456974085742782,28.042831761788467,null,24.384962610372309,24.384962610372309,null,"3a",null,2]
["Binary Plant Performance",58,{"$f":"INPUT!R406","v":8.1380681322906998},{"$f":"INPUT!R401","v":9.4044876750795972},{"$f":"C63*0.7","v":5.6966476926034897},null,24.766700799320262,25.818527488608588,26.156112050734642,null,24.761433965830278,24.091930808933213,null,"6a",null,2,null,null,"Binary"]
[]
[]
[]
[]
[]
[]
[]
[null,null,57,null,null,null,null,20.425704699326808,19.475287811601856,21.376121587051756,null,24.589569781313269,null,24.589569781313269]
[null,"Stimulation Cost per Well",null,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,20.425704699326808,21.224841005396293,24.013449447287407,null,24.908296346104738,null,24.311882465456858]
[]
[]
[]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,null,null,null,null,14.560340751625198,14.372286411479799,14.6855379254686,null,null,null,null,{"$f":"H42-G42","v":-0.15341397717093841},{"$f":"H76-G76","v":-0.18805434014539912},null,null,null,{"$f":"I41-G41","v":0.14603851001621848},{"$f":"I76-G76","v":0.1251971738434019},null,{"$f":"N76-O76","v":3.4640362974460714E-2}]
["Adjustment to Staff",37,null,null,null,null,14.560340751625198,14.418043211618301,14.839685272361642,null,null,null,null,{"$f":"H43-G43","v":-0.78567652090889339},{"$f":"H77-G77","v":-0.14229754000689709},null,null,null,{"$f":"I42-G42","v":0.32218693202283433},{"$f":"I77-G77","v":0.27934452073644422},null,{"$f":"N77-O77","v":-0.6433789809019963}]
["Field Annual Maintenance (non-labor)",38,null,null,null,null,14.560340751625198,14.321261519107825,15.149277923107018,null,null,null,null,{"$f":"H44-G44","v":-0.25522343586933971},-0.23907923251737273,null,null,null,{"$f":"I43-G43","v":1.9493694399896917},0.58893717148182034,null,-1.6144203351966979E-2]
["Plant Annual Maintenance (non-labor)",39,null,null,null,null,14.560340751625198,14.355144174381184,14.696268646127431,null,null,null,null,{"$f":"H45-G45","v":-5.2607493738445754E-2},-0.20519657724401341,null,null,null,{"$f":"I44-G44","v":0.17687842407643117},0.13592789450223286,null,0.15258908350556766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N79)","v":-1.2469214276876173},{"$f":"SUM(O76:O79)","v":-0.77462768991368236},null,null,null,{"$f":"SUM(S76:S79)","v":2.5944733061051757},{"$f":"SUM(T76:T79)","v":1.1294067605638993},null,{"$f":"SUM(V76:V79)","v":-0.47229373777393491}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Well Testing Cost (per site)",15,{"$f":"INPUT!Z185","v":0},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},null,20.425704699326808,20.384697236704294,20.493556603300888,null,24.584918938200691,24.584928993154072,null,"1b"]
["Adjustment to calculated production pump cost",29,{"$f":"INPUT!AA312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,20.425704699326808,20.358653721538968,20.647969484387914,null,24.58304096913162,24.591149342700284,null,"2b"]
["Adjustment to calculated injection pump cost",31,{"$f":"INPUT!AA326","v":0},{"$f":"INPUT!Z326","v":0},{"$f":"INPUT!AB326","v":0},null,20.425704699326808,20.408814789750906,20.481194981278943,null,24.584687165023041,24.585707353859135,null,"2b"]
["Annual O&M cost",32,{"$f":"INPUT!AA328","v":0},{"$f":"INPUT!Z328","v":0},{"$f":"INPUT!AB328","v":0},null,20.425704699326808,20.425519499382567,20.425519499382577,null,24.584922662029165,24.584922642806497,null,"4a","4b"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0.1,0.9]
[null,{"$f":"B6","v":1},{"$f":"H6-G6","v":-0.25284025697730783},{"$f":"I6-G6","v":1.9749958978186122}]
[null,2,-1.8631069420326334,1.8733315785514186]
[null,3,-1.6854589104419944,3.5947760433300857]
[null,4,-1.8719758457076132,8.4006348155261179]
[null,5,5.1197191515193197E-3,5.119719151515767E-3]
[null,6,-0.12121162265711405,0.40254382407271194]
[null,7,-0.98234872776645332,0.13145104318473244]
[null,8,5.1197191515299778E-3,2.8581199255214251]
[null,9,5.1197191515299778E-3,0.32882385090676891]
[null,10,-0.13098833791298503,0.14122777500804773]
[null,11,-5.7124818990288873E-2,0.16073106341353238]
[null,12,-0.34158619931212897,0.38730866873343928]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B19","v":14},{"$f":"H19-G19","v":-1.4788262256963947E-3},{"$f":"I19-G19","v":0.23338997277853224}]
[null,15,-1.3917231639249685,4.2672436920731158]
[null,16,5.1197191515264251E-3,1.1823087288331209]
[null,17,-0.92253978644840373,2.7880978993170764]
[null,18,-1.0523702270828394,1.5913545017854318]
[null,19,-0.39025706222179224,0.6640809987892915]
[null,20,5.1197191515122142E-3,1.2768851684073823]
[null,21,5.1197191515122142E-3,3.7593306012006913]
[null,22,-2.4488558518334038,2.9525470290106561]
[null,23,-0.78086102463037577,0.95230602858046254]
[null,24,-0.12511388870550988,0.26489711663975868]
[null,25,{"$f":"H30-G30","v":-5.1645415424268037E-2},{"$f":"I30-G30","v":0.11864998767272539}]
[null,26,-3.174249670604997,3.3391990857825746]
[null,27,-0.45624905399437665,0.76279696590945889]
[null,28,-0.65144090416907829,4.0152985147640656]
[null,29,-1.5940579298760831,1.1519287916878795]
[null,30,-0.36938742943508629,0.63384393464455258]
[null,31,-0.32256998634302292,0.27707870240266175]
[null,32,-7.6609955025261911E-2,6.9912983896781355E-2]
[null,33,5.1197191515193197E-3,0.13437309458891278]
[null,{"$f":"B40","v":35},{"$f":"H40-G40","v":5.1197191515051088E-3},{"$f":"I40-G40","v":0.37781348034392437}]
[null,36,{"$f":"H41-G41","v":-0.20625855593130993},{"$f":"I41-G41","v":0.14603851001621848}]
[null,37,-0.15341397717093841,0.32218693202283433]
[null,38,-0.78567652090889339,1.9493694399896917]
[null,39,-0.25522343586933971,0.17687842407643117]
[null,40,-5.2607493738445754E-2,0.2930796472141175]
[null,41,{"$f":"H46-G46","v":5.1197191515193197E-3},{"$f":"I46-G46","v":4.2765022827853514}]
[null,42,-1.9349231087186176,5.6922153407786666]
[null,43,5.1197191515264251E-3,5.1197191515122142E-3]
[null,44,5.1197191515264251E-3,5.1197191515122142E-3]
[null,45,5.1197191515264251E-3,5.1197191515122142E-3]
[null,46,5.1197191515264251E-3,5.1197191515122142E-3]
[null,47,5.1197191515264251E-3,5.1197191515122142E-3]
[null,{"$f":"B54","v":49},{"$f":"H54-G54","v":-1.3158135784854039},{"$f":"I54-G54","v":2.6465830828188501}]
[null,50,-1.8435902191710731,2.6044758010901852]
[null,51,-0.24774536381483614,0.50537500910301603]
[null,52,5.1197191515193197E-3,5.1197191515051088E-3]
[null,53,5.1197191515193197E-3,5.1197191515051088E-3]
[null,54,5.1197191515193197E-3,5.1197191515051088E-3]
[null,55,-1.0336533721407228,0.81388521133787251]
[null,56,-0.34709794210424505,0.17899178769479462]
[null,57,-1.3097267135774793,3.2761309624682049]
[null,58,1.0518266892883261,1.3894112514143799]

{"sheet":"master list of 10-90s","index":8,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,35,2,37],[2,38,2,40],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[2,3,2,5],[3,3,3,5],[2,26,2,28],[2,29,2,31],[2,32,2,34],[4,47,4,49],[5,47,5,49],[6,47,6,49],[6,42,6,44],[2,42,2,44],[3,42,3,44],[4,42,4,44],[5,42,5,44],[2,47,2,49],[3,47,3,49],[0,3,0,5],[4,23,4,25],[5,23,5,25],[6,23,6,25],[3,23,3,25],[2,23,2,25],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18],[2,19,2,21],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21]]}
[null,null,null,"MASTER LIST - COPY CASE INTO THE CELLS BELOW"]
[null,null,null,{"$f":"INPUT!W23","v":25.818527488608588},{"$f":"INPUT!R23","v":24.766700799320262},{"$f":"INPUT!X23","v":26.156112050734642}]
[null,"Resource",null,"EGS",null,null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,null,"HYDROTHERMAL",null,null,null,null,"EGS"]
[null,"Conversion System",null,"BINARY",null,null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"FLASH",null,null,"FLASH",null,null,null,"BINARY",null,null,null,null,"BINARY"]
[null,"Case",null,null,"EGS C",null,null,null,"Hydro A",null,null,"Hydro B",null,null,"Hydro C",null,null,"Hydro D",null,null,"Hydro E",null,null,"Hydro C",null,null,null,"EGS A",null,null,"EGS B",null,null,"EGS C",null,null,"EGS D",null,null,"EGS E",null,null," C- Dec 2011",null,null,null,null," C- Dec 2011"]
[null,"Resource Temperature","°C",null,175,null,null,null,140,null,null,175,null,null,175,null,null,225,null,null,140,null,null,175,null,null,null,100,null,null,150,null,null,175,null,null,250,null,null,325,null,null,175,null,null,null,null,175]
[null,"Resource Depth","m",null,3000,null,null,null,1500,null,null,1500,null,null,1500,null,null,2500,null,null,2500,null,null,1500,null,null,null,2000,null,null,2500,null,null,3000,null,null,3500,null,null,4000,null,null,1500,null,null,null,null,3000]
[null,null,null,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,null,null,0.1,"Most Likely",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"c",null,null,"d",null,null,"e"]
[null,"Utilization Factor",null,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,null,null,0.96,0.95,0.88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H9-K9","v":0},{"$f":"I9-L9","v":0},0,{"$f":"H9-N9","v":0},{"$f":"I9-O9","v":0},0,{"$f":"H9-Q9","v":0},{"$f":"I9-R9","v":0},0,{"$f":"H9-T9","v":0},{"$f":"I9-U9","v":0},0]
[null,"Contingency",null,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,null,null,0.05,0.15,0.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10-K10","v":0},{"$f":"I10-L10","v":0},{"$f":"J10-M10","v":0},{"$f":"H10-N10","v":0},{"$f":"I10-O10","v":0},{"$f":"J10-P10","v":0},{"$f":"H10-Q10","v":0},{"$f":"I10-R10","v":0},{"$f":"J10-S10","v":0},{"$f":"H10-T10","v":0},{"$f":"I10-U10","v":0},{"$f":"J10-V10","v":0}]
[null,"Discount Rate During Operation",null,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,null,null,0.06,7.0000000000000007E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Life","yr",30,20,10,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,30,30,30,30,20,10,30,20,10,30,20,10,30,20,10,30,20,10,null,30,30,30,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Charge Rate",null,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,null,null,0.09,0.108,0.13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Exploration Phase","yr",0.5,1,3,null,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,null,1.5,2,4,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,0.5,1,3,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,null,null,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Confirmation Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,null,null,1,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Well Field Development Phase","yr",2,2,3,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,2,2,3,2,2,3,2,2,3,2,2,3,2,2,3,null,1,1.5,2,null,null,2,2,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Plant Design and Construction","yr",1.25,2,2.5,null,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,null,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,1.5,2.5,null,1.25,2,2.5,null,null,1.25,2,2.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0,0,0,0,0,0.5,0,0,0,0]
[null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,1,3,5,null,1,6,10,1,6,10,1,6,10,1,6,10,1,6,10,null,1,6,10,1,3,5,1,3,5,1,3,5,1,3,5,1,3,5,null,1,7,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Drilling Exploration Costs","per site",150000,250000,500000,null,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,null,100000,500000,1000000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,null,100000,500000,1000000,null,null,100000,500000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Sites where Exploration Drilling Occurs",null,1,2,3,null,1,5,10,1,5,10,1,5,10,1,5,10,1,5,10,null,1,5,10,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,null,1,5,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Site Exploration Drilling Cost","per site",1000000,1500000,2000000,null,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,null,null,null,null,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000]
[null,"Leasing Cost ","$/acre",2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,null,null,2,30,1000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,1,1.5,3,null,1,2,4,1,2,4,1,2,4,1,2,4,1,2,4,null,1,2,4,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,null,1,2,4,null,null,1,1.3333333333333333,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Success Ratio at Successful Site",null,1,1,0.8,null,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,null,0.8,0.6,0.4,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.8,0.6,0.4,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Wells Required",null,2,3,6,null,1,3,6,1,3,6,1,3,6,1,3,6,1,3,6,null,1,3,6,2,3,6,2,3,6,2,3,6,2,3,6,2,3,6,null,1,3,6,null,null,2,3,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Multiplier for Confirmation Well Costs (>= 1)",null,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,null,null,1,1.2,1.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Simulation Cost","per injection well",1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Success Rate during the final phase of well field development",null,1,1,0.8,null,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,null,0.9,0.8,0.6,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.9,0.8,0.6,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratio of Injection Wells to Production Wells",null,0.5,0.5,1,null,0.75,{"$f":"3/4","v":0.75},2,0.4,{"$f":"3/4","v":0.75},2,0.6,{"$f":"3/4","v":0.75},2,0.3,{"$f":"3/4","v":0.75},2,0.75,{"$f":"3/4","v":0.75},2,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,null,null,0.33333333333333331,0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0,0,0.15000000000000002,0,0,0.45,0,0,0,0,0]
[null," Production Well Cost Used","per well",6000000,"curve",10000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Injection Well Cost Used","per well",6000000,"curve",10000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Surface Equipment Cost per Well",null,100000,200000,400000,null,100000,200000,400000,150000,250000,450000,100000,200000,400000,150000,250000,450000,100000,200000,400000,null,100000,200000,400000,100000,200000,400000,100000,200000,400000,100000,200000,400000,150000,225000,400000,150000,225000,400000,null,100000,200000,400000,null,null,100000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,-50000,-50000,-50000,0,0,0,-50000,-50000,-50000,0,0,0]
[null,"Permitting (Utilization Plan) for Field and Plant",null,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,null,null,500000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Well Flow Rate","kg/s",60,40,30,null,160,100,70,110,80,50,160,100,70,110,80,50,160,100,70,null,180,100,70,60,40,30,60,40,30,60,40,30,60,40,30,60,40,30,null,180,100,70,null,null,60,40,30,null,null,null,null,null,null,null,null,null,null,null,null,50,20,20,0,0,0,50,20,20,0,0,0]
[null,"Production/Injection Well Stimulation Cost",null,1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reservoir Hydraulic Drawdown",null,0.2,0.4,1.2,null,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,null,null,0.2,0.4,1.2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.9999999999999978E-2,0,0,-9.9999999999999978E-2,0]
[null,"Annual Rate of Temperature Decline",null,2E-3,5.0000000000000001E-3,0.01,null,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,null,null,2E-3,5.0000000000000001E-3,0.01,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0]
[null,"EGS Water Loss",null,0.02,0.05,0.1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,null,0,0,0,null,null,0.02,0.05,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Make-up Water Cost","per acre-ft",800,2000,3000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,null,0,0,0,null,null,800,2000,3000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump & Driver Efficiency for Production and Injection Pump",null,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,null,0.8,0.67500000000000004,0.6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Production Interval","inch",11.75,"default",6.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Adjustment to calculated production pump cost",null,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,null,null,null,null,0.7,0.1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Injection Interval","inch",11.75,"default",6.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Labor Rate Multiplier (for Benefits, Overhead,, G&A)",null,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,null,null,1.2,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment to Staff",null,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.74781320246334304,1,1.4956264049266861,null,null,0.74781320246334304,1,1.4956264049266861,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Annual Maintenance (non-labor)","of capital ",5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Annual Maintenance (non-labor)","of capital ",1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Production Pump Life","yr",5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,null,null,5,3,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission cost - miles of line","miles",0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ","MW",30,20,10,null,25,15,5,50,30,20,50,30,10,50,40,20,25,15,5,null,50,30,10,15,10,5,25,15,7,30,20,10,40,25,15,40,30,20,null,50,30,10,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,-25,-15,-15,-25,-15,-5,-25,-25,-15,0,0,0]
[null,"Flash Plant Wet Bulb Temperature","F",40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steam Turbine Efficiency",null,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Pump Efficiency",null,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Cooling Water Temperature Rise","ΔF",15,22.5,30,null,15,22.5,30,15,20,30,15,22.5,30,15,22.5,30,15,22.5,30,null,15,22.5,30,15,22.5,30,15,22.5,30,15,22.5,30,15,20,30,15,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant ncg level ","ppm",200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant H2S level","ppm",0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine-Generator Cost",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rejection Equipment",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GF Heaters",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Pumps",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NCG Removal System Cost",null,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H2S Abatement System Cost",null,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Construction Cost Multiplier",null,2.25,"calc",3,null,2.25,"calc",3,2,"calc",3,2.25,"calc",3,2,"calc",3,2.25,"calc",3,null,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2,"calc",3,2,"calc",3,null,2.25,"calc",3,null,null,2.25,"calc",3,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Indirect Plant Construction Cost %",null,0.06,0.12,0.15,null,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,{"$f":"AM64","v":0.06},0.08,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,0.06,0.08,0.15,null,null,0.06,0.08,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Capital cost",null,0.8,1,1.5,null,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,null,{"$f":"AM65","v":0.85},1,1.5,0.8,1,1.5,0.8,1,1.5,0.8,1,1.5,0.85,1,1.3332999999999999,0.85,1,1.3332999999999999,null,0.8,1,1.5,null,null,0.85,1,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0]
[null,"Plant Performance","w-hr/lb"]

{"sheet":"Waterfall","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,3,3,8],[0,0,2,18],[4,2,4,9]]}
["This sheet prepares a 'waterfall' chart that graphically shows how technology improvements in the GTP work breakdown structure (WBS) categories impact the calculated LCOE's.  Confirm that the technology years (yellow boxes) are correctly match the years shown in Cells C5 and J5 - if not modify text in Cells C6 and J6.  To run the scenarios that fill results into the waterfall chart, click on the blue bar, which runs a macro that steps thru the calculations.  If an error occurs, check sheet 'Binary A1' and confirm the initial estimate of the brine effectiveness is ~50% of the maximum value (Cell D28).  Note if a scenario utilizes a flash plant, the model will attempt to optimize the binary plant - this is not an issue, the results using a flash plant will be displayed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[]
[]
[null,"Technology Year",{"$f":"INPUT!R35","v":2012},"NEED TO CHANGE YEAR IN CELLS WITH YELLOW BACKGROUND BELOW TO MATCH TECHNOLOGY YEAR",null,null,null,null,null,{"$f":"INPUT!T35","v":2030}]
[null,null,"WBS Level"]
["Component ",null,"2011 LCOE\n","1. Characterize Resource & Develop Well Field","2. Power Plant","3. O&M","4. Deployment Barriers","5. System Validation","2030 LCOE\n",null,null,"Ref","Imp",null,"Improved Financing","Improved WBS 1-4","Improved WBS 1-5"]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":16.025344989932769},{"$f":"D7-SUM(E8:E13)","v":0},{"$f":"E7-SUM(F8:F13)","v":-13.605799281005531},{"$f":"F7-SUM(G8:G13)","v":-24.183465064096413},{"$f":"G7-SUM(H8:H13)","v":-32.483064624905573},null,null,null,{"$f":"SUM(L8:L13)","v":0.24766700799320265},{"$f":"SUM(M8:M13)","v":0.24766700799320263},null,{"$f":"SUM(O8:O13)","v":0.24766700799320271},{"$f":"SUM(P8:P13)","v":0.24766700799320263},{"$f":"SUM(Q8:Q13)","v":0.24766700799320263}]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":16.025344989932769},{"$f":"D8-SUM(E9:E13)","v":13.605799281005533},{"$f":"E8-SUM(F9:F13)","v":10.577665783090882},{"$f":"F8-SUM(G9:G13)","v":8.2995995608091579},{"$f":"G8-SUM(H9:H13)","v":5.8454513298283617},0]
["Financing Risk Premium",null,{"$f":"O9*100","v":3.3658851653003863},null,null,null,{"$f":"2/3*O9*100","v":2.2439234435335909},{"$f":"1/3*O9*100","v":1.1219617217667954},0,null,null,null,{"$f":"L14-M14","v":0.18921249469491902},null,3.3658851653003863E-2,0.17589062960277901,0.18921249469491902]
["Deployment Barriers & Costs",null,0.16590011991807049,null,null,null,{"$f":"(O10-P10)*100","v":3.4142778748134213E-2},{"$f":"(P10-Q10)*100","v":7.6872784926893006E-2},{"$f":"Q10*100","v":5.4884556243043281E-2},null,null,{"$f":"IF(T1=0,'EERE COE'!D132,'FRC cost summary'!C27*(1+'FRC cost summary'!C5))","v":2.853430642211538E-3},{"$f":"IF(T1=0,'EERE COE'!D276,'FRC cost summary'!D27*(1+'FRC cost summary'!D5))","v":5.488455624304328E-4},null,1.6590011991807049E-3,1.3175734116993628E-3,5.488455624304328E-4]
["Operation & Maintenance (O&M) Costs",null,4.6938385055704366,null,null,{"$f":"(O11-P11)*100","v":3.0281334979146495},null,{"$f":"(P11-Q11)*100","v":0.13562365708853602},{"$f":"Q11*100","v":1.530081350567251},null,null,{"$f":"IF(T1=0,'EERE COE'!D133+'EERE COE'!E135,'FRC cost summary'!C40)","v":4.769166128784056E-2},{"$f":"IF(T1=0,'EERE COE'!D277+'EERE COE'!E279,'FRC cost summary'!D40)","v":1.5300813505672511E-2},null,4.6938385055704364E-2,1.6657050076557871E-2,1.5300813505672511E-2]
["Power Plant Cost/Performance",null,5.223722551980357,null,{"$f":"(O12-P12)*100","v":2.4195457089272359},null,null,{"$f":"(P12-Q12)*100","v":0.50376909644711398},{"$f":"Q12*100","v":2.3004077466060076},null,null,{"$f":"IF(T1=0,'EERE COE'!D131,'FRC cost summary'!C30*(1+'FRC cost summary'!C5))","v":5.2740443096957301E-2},{"$f":"IF(T1=0,'EERE COE'!D275,'FRC cost summary'!D30*(1+'FRC cost summary'!D5))","v":2.3004077466060077E-2},null,5.2237225519803573E-2,2.8041768430531216E-2,2.3004077466060077E-2]
["Characterize Resources & Develop Well Field",null,11.317354456551017,{"$f":"(O13-P13)*100","v":8.7413558093875015},null,null,null,{"$f":"(P13-Q13)*100","v":0.61592097075145769},{"$f":"Q13*100","v":1.9600776764120575},null,null,{"$f":"IF(T1=0,'EERE COE'!D127+'EERE COE'!D128+'EERE COE'!D129+'EERE COE'!D130,('FRC cost summary'!C25+'FRC cost summary'!C26+'FRC cost summary'!C28+'FRC cost summary'!C29)*(1+'FRC cost summary'!C5))","v":0.14438147296619325},{"$f":"IF(T1=0,'EERE COE'!D271+'EERE COE'!D272+'EERE COE'!D273+'EERE COE'!D274,('FRC cost summary'!D25+'FRC cost summary'!D26+'FRC cost summary'!D28+'FRC cost summary'!D29)*('FRC cost summary'!D5+1))","v":1.9600776764120576E-2},null,0.11317354456551018,2.5759986471635153E-2,1.9600776764120576E-2]
["LCOE",null,{"$f":"SUM(C9:C13)","v":24.766700799320269},null,null,null,null,null,{"$f":"SUM(I9:I13)","v":5.845451329828359},null,null,{"$f":"IF(T1=0,'EERE COE'!D124,'FRC cost summary'!C42)","v":0.24766700799320263},{"$f":"IF(T1=0,'EERE COE'!D268,'FRC cost summary'!D42)","v":5.8454513298283592E-2},null,0.21400815634019876,7.1776378390423598E-2,5.8454513298283592E-2]

{"sheet":"master Improvements","index":10,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[15,6,17,6],[15,4,17,4]]}
[null,null,null,null,{"$f":"'Input A1'!A75","v":1}]
[null,null,null,"Do You wish to run the improved scenario defaults enter 1 if yes, 0 if no",1,null,null,null,"Ref LCOE","Imp LCOE"]
[null,null,null,"Run all improvements (1) or by WBS (0)",0,null,null,null,{"$f":"INPUT!R23","v":24.766700799320262},{"$f":"INPUT!U23","v":5.845451329828359}]
[null,null,null," Financing Risk Premium",1]
[null,null,null,"1. Characterize, Access & Create Reseroirs, Develop Well Fields",1]
[null,null,null," 2. Power Plant Cost and Performance",1]
[null,null,null,"3. Operation & Maintenance (O&M) Costs",1]
[null,null,null,"4. Deployment Barriers & Costs",1]
[null,null,null,"5. System Validation",1]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"MATCH(E13,I13:S13,0)","v":9},null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["RESOURCE DEFINITION",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS C"},null,{"$f":"LOOKUP($E12,$I$12:$S$12,I13:S13)","v":"EGS C"},null,{"$f":"'master list of 10-90s'!I5","v":"Hydro A"},{"$f":"'master list of 10-90s'!L5","v":"Hydro B"},{"$f":"'master list of 10-90s'!O5","v":"Hydro C"},{"$f":"'master list of 10-90s'!R5","v":"Hydro D"},{"$f":"'master list of 10-90s'!U5","v":"Hydro E"},null,{"$f":"'master list of 10-90s'!AB5","v":"EGS A"},{"$f":"'master list of 10-90s'!AE5","v":"EGS B"},{"$f":"'master list of 10-90s'!AH5","v":"EGS C"},{"$f":"'master list of 10-90s'!AK5","v":"EGS D"},{"$f":"'master list of 10-90s'!AN5","v":"EGS E"},null,null,null,null,null,null,null,null,null,"EGS - C","Hydrothermal -C"]
[null,null,null,null,null,null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I14:S14)","v":"C"},null,"A","B","C","D","E",null,"A","B","C","D","E",null,null,null,null,null,null,null,null,null,"2011-12-01","2011-12-01"]
["TECHNOLOGY YEAR",null,null,null,{"$f":"IF(E2=0,INPUT!R35,G15)","v":2030},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I15:S15)","v":2030},null,2020,2020,2020,2020,2020,null,2030,2030,2030,2030,2030,null,null,null,null,null,null,null,null,null,2030,2020]
["Case Being Evaluated",null,null,null,"Values Used",null,"Improvements for Evaluated Case"]
["ECONOMIC PARAMETERS"]
["General Project Variables :",null,{"$f":"SUM(C19:C242)","v":-4.3443518518518536},{"$f":"SUM(D19:D242)","v":0}]
["Utilization Factor",null,{"$f":"G19-K19","v":0},{"$f":"IF(E$2=0,0,IF(E19=G19,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G19,IF(E$9=1,G19,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I19:S19)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Contingency",null,0,{"$f":"IF(E$2=0,0,IF(E20=G20,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G20,IF(E$9=1,G20,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I20:S20)","v":0.66666666666666663},null,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,{"$f":"10/15","v":0.66666666666666663}]
["Royalty (thru Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G21,IF(E$7=1,G21,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Royalty (after Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G22,IF(E$7=1,G22,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Discount Rate",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Effective Tax Rate",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G24,IF(E$7=1,G24,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Life (Period of Operation)",null,0.5,0,1.5,null,1.5,null,1,1,1,1,1,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1]
["Calculations based on Fixed Charge Rate (FCR) of",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G26,IF(E$4=1,G26,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Schedule & Durations :",null,0]
["Duration of Exploration Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R52,IF(E$3=1,G28,IF(E$5=1,G28,INPUT!R52)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I28:S28)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Confirmation Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R53,IF(E$3=1,G29,IF(E$5=1,G29,INPUT!R53)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Well Field Development Phase",null,0.25,0,{"$f":"IF(E$2=0,INPUT!R55,IF(E$3=1,G30,IF(E$5=1,G30,INPUT!R55)))","v":1.5},null,1.5,null,1.25,1.25,1.25,1.25,1.25,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Plant Design and Construction",null,0,0,{"$f":"IF(E$2=0,INPUT!R56,IF(E$3=1,G31,IF(E$6=1,G31,INPUT!R56)))","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Decommissioning, Dismantlement, & Demolition ",null,0,0,{"$f":"IF(E$2=0,INPUT!R59,G32)","v":0},null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["Pre-Operation Discount Rate (by Project Phase)",null,0]
["Exploration",null,0,0,{"$f":"IF(E$2=0,INPUT!R62,IF(E$3=1,G34,IF(E$4=1,G34,INPUT!R62)))","v":7.0000000000000007E-2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I34:S34)","v":7.0000000000000007E-2},null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Confirmation",null,0,0,{"$f":"IF(E$2=0,INPUT!R63,IF(E$3=1,G35,IF(E$4=1,G35,INPUT!R63)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Well Field Development (including Stimulation)",null,0,0,{"$f":"IF(E$2=0,INPUT!R64,IF(E$3=1,G36,IF(E$4=1,G36,INPUT!R64)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Plant Construction & Startup",null,0,0,{"$f":"IF(E$2=0,INPUT!R65,IF(E$3=1,G37,IF(E$4=1,G37,INPUT!R65)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["RESOURCE EXPLORATION",null,0]
["Exploration Parameters:",null,0]
["Potential Resource found by Exploration & Confirmation activities ",null,0,{"$f":"IF(E$2=0,0,IF(E40=G40,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G40,IF(E$5=1,G40,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I40:S40)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Pre-Drilling Costs :",null,0]
["Number of Locations Evaluated Before Exploration Drilling Begins",null,-0.16666666666666674,{"$f":"IF(E$2=0,0,IF(E42=G42,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G42,IF(E$5=1,G42,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I42:S42)","v":0.66666666666666663},null,{"$f":"5/6","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},null,null,null,null,null,null,null,null,null,1,1]
["Permitting Process Costs for Pre-Drilling Activities",null,0,null,{"$f":"IF(E$2=0,1,IF(E$3=1,G43,IF(E$8=1,G43,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,-9.9999999999999978E-2,{"$f":"IF(E$2=0,0,IF(E44=G44,0,1))","v":0},0.6,null,0.6,null,{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},null,{"$f":"150/250","v":0.6},{"$f":"150/250","v":0.6},0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,0.1,{"$f":"2/5","v":0.4}]
["By Activity :",null,0]
["Surveying existing information on the area's geology and hydrology ",null,0,null,{"$f":"IF(E$2=0,1,G46)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I46:S46)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Field Reconnaissance and Sampling",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water & Gas Sample Analysis, including geothermometry",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock & Soil Sample Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Soil Gas Flux Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[" Fluid Inclusion Stratigraphy",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Analysis of Field Structural (including modeling)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Multispectral imaging  ",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Hyperspectral imaging",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["LiDAR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aerial Photography",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["FLIR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geophysics",null,0]
["Gravity",null,0,null,{"$f":"IF(E$2=0,1,G59)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I59:S59)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aeromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["3D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Vertical Seismic Profiling  (in well)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Single Borehole and cross well seismic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Direct Current / Resistivity",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Self-Potential",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Electromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Magnetotelluric",null,0,null,1,null,{"$f":"LOOKUP(G$13,O$13:T$13,O68:T68)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Temperature Gradient Measurements",null,0]
["Drill Temperature Gradient holes",null,0,null,{"$f":"IF(E$2=0,1,G70)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I70:S70)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2-meter probes",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Interpretation and Reporting",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G73)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I73:S73)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs ",null,0]
["Technical & Office Support  (% of Exploration Costs )",null,0,null,{"$f":"IF(E$2=0,1,G75)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I75:S75)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Drilling Costs :",null,0]
["Number of Sites where Exploration Drilling Occurs",null,0.15000000000000002,{"$f":"IF(E$2=0,0,IF(E77=G77,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G77,IF(E$5=1,G77,1)))","v":0.75},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I77:S77)","v":0.75},null,{"$f":"3/5","v":0.6},0.6,0.6,0.6,0.6,null,{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},null,null,null,null,null,null,null,null,null,0,{"$f":"3/5","v":0.6}]
["Site Exploration Drilling Costs ",null,null,null,0.66666666666666663,null,0.66666666666666663,null,0.6,0.6,0.6,0.6,0.6,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663]
["Number of Small Diameter Exploration Holes/Wells Drilled per site",null,-0.66666666666666663,0,0,null,0,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"2/3","v":0.66666666666666663}]
["Exploration Well Cost Used",null,-0.6,0,0,null,0,null,0.6,0.6,0.6,0.6,0.6,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"25/90","v":0.27777777777777779}]
["Permitting Process Costs for Exploration/Confirmation Phases ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G81,IF(E$8=1,G81,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Leasing Cost ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"G83-K83","v":0},0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESOURCE CONFIRMATION",null,0]
["Number of Confirmation Drilling Sites Needed per Successful Project",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E85=G85,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G85,IF(E$5=1,G85,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I85:S85)","v":0.66666666666666663},null,{"$f":"1.5/2","v":0.75},0.75,0.75,0.75,0.75,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.75,0.75]
["Confirmation Well - Drilling Costs :",null,0]
["Number of failed wells at Each Unsuccessful Site",null,-1,{"$f":"IF(E$2=0,0,IF(E87=G87,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G87,IF(E$5=1,G87,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I87:S87)","v":0},null,1,1,1,1,1,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Success Ratio at Successful Site",null,-0.25,0,1,null,1,null,1.25,1.25,1.25,1.25,1.25,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1.25]
["\"Number of Successful Confirmation Wells Required",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Production Capacity to be Confirmed ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Confirmation Well  -  Non-Drilling Costs :",null,0]
["Permitting Process Cost during Confirmation Phase",null,0,{"$f":"IF(E$2=0,0,IF(E93=G93,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G93,IF(E$8=1,G93,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I93:S93)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,0,null,{"$f":"IF(E$2=0,1,G94)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Percentage of Confirmation costs",null,0]
["% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,0,{"$f":"IF(E$2=0,0,IF(E96=G96,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G96,IF(E$5=1,G96,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I96:S96)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["enter Stimulation Cost per well",null,-0.8,{"$f":"IF(E$2=0,0,IF(E98=G98,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G98,IF(E$5=1,G98,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I98:S98)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Well Testing",null,0]
["Well Testing Cost at each site",null,0,{"$f":"IF(E$2=0,0,IF(E100=G100,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G100,IF(E$5=1,G100,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I100:S100)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["WELL FIELD DEVELOPMENT",null,0]
["Well Field Details:",null,0]
["Drilling Success Rate during the final phase of well field development",null,-6.25E-2,{"$f":"IF(E$2=0,0,IF(E103=G103,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G103,IF(E$5=1,G103,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I103:S103)","v":1},null,{"$f":"85/80","v":1.0625},1.0625,1.0625,1.0625,1.0625,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,{"$f":"85/80","v":1.0625}]
["Number of Spare Production Wells",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G104,IF(E$5=1,G104,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Ratio of Injection Wells to Production Wells",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,0.66700000000000004,1]
[" Production Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Injection Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Other Field Costs :",null,0]
["Surface Equipment Cost ",null,0,{"$f":"IF(E$2=0,0,IF(E109=G109,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G109,IF(E$5=1,G109,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Well Field Development Costs, ( % of total cost )",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G110,IF(E$5=1,G110,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G111,IF(E$8=1,G111,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESERVOIR DEFINITION ",null,0]
["Production Well Flow Rate",null,1.5,{"$f":"IF(E$2=0,0,IF(E113=G113,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G113,IF(E$5=1,G113,1)))","v":2.5},null,2.5,null,1,1,1,1,1,null,2.5,2.5,2.5,2,2,null,null,null,null,null,null,null,null,null,3.6,1]
["Input Fixed Stimulation Cost per well",null,-0.8,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G114,IF(E$5=1,G114,1)))","v":0.2},null,0.2,null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["\"Calculated :\"",null,0]
["What is distance between Production and Injection wells",null,0,null,{"$f":"IF(E$2=0,1,G116)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Stimulation Set Up-cost",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Unit Cost for Surface Area Created by Stimulation",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of Wells Stimulated ",null,0,null,2,null,2,null,2,2,2,2,2,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,2,2]
["Hydraulic Drawdown ",null,0]
["Input Production Well Drawdown",null,-0.5,{"$f":"IF(E$2=0,0,IF(E121=G121,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G121,IF(E$5=1,G121,1)))","v":0.5},null,0.5,null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5,1]
["Ratio of Injection Well Buildup to Production Well Drawdown",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G122,IF(E$5=1,G122,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,0]
["Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?",null,0]
["Reservoir Permeability (k)",null,0,null,{"$f":"IF(E$2=0,1,G125)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I125:S125)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Height",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Thermal Drawdown ",null,0]
["enter - Maximum production temperature decline allowed",null,0,{"$f":"IF(E$2=0,0,IF(E129=G129,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G129,IF(E$5=1,G129,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I129:S129)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["Annual Rate of Decline",null,-0.5,{"$f":"IF(E$2=0,0,IF(E131=G131,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G131,IF(E$5=1,G131,1)))","v":0.5},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I131:S131)","v":0.5},null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.4,1]
["Carslaw-Jaeger Solution for transient conduction",null,0]
["Fracture aperture",null,0,null,{"$f":"IF(E$2=0,1,G133)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I133:S133)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of fractures",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture angle (off horizontal)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to fracture length (>= 1)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock Properties",null,0]
["Thermal conductivity, k",null,0,null,{"$f":"IF(E$2=0,1,G139)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I139:S139)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Specific Heat, Cp",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Density, rho",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water Loss ",null,0]
["Subsurface Water loss as % of injected flow (> 0)",null,-0.8,{"$f":"IF(E$2=0,0,IF(E143=G143,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G143,IF(E$5=1,G143,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I143:S143)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Makeup Water cost ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G144,IF(E$5=1,G144,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["GEOTHERMAL FLUID PUMPING",null,0]
["Pump & Driver Efficiency for Production and Injection Pump",null,0.14814814814814814,{"$f":"IF(E$2=0,0,IF(E146=G146,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G146,IF(E$5=1,G146,1)))","v":1.2592592592592591},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I146:S146)","v":1.2592592592592591},null,{"$f":"0.75/'master list of 10-90s'!I40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!L40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!O40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!R40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!U40","v":1.1111111111111109},null,{"$f":"0.85/'master list of 10-90s'!AB40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AE40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AH40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AK40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AN40","v":1.2592592592592591},null,null,null,null,null,null,null,null,null,{"$f":"0.75/'master list of 10-90s'!AW40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!AR40","v":1.1111111111111109}]
["Production Pump setting depth",null,{"$f":"G147-K147","v":0},0,{"$f":"IF(E$2=0,1,G147)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculation Pump Depth :",null,0]
["Excess Pressure at pump Suction and/or well head",null,0,{"$f":"IF(E$2=0,0,IF(E149=G149,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G149,IF(E$5=1,G149,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I149:S149)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Inside diameter of production pump casing",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input Installed Production Pump Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculate Pump Cost :",null,0]
["Casing cost",null,0,{"$f":"IF(E$2=0,0,IF(E153=G153,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G153,IF(E$5=1,G153,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I153:S153)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Installation Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated pump cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Injection Pump :",null,0]
["Surface Equipment ΔP for binary conversion system",null,0,{"$f":"IF(E$2=0,0,IF(E158=G158,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G158,IF(E$5=1,G158,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I158:S158)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Additional Injection Pressure ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated injection pump cost",null,-3.0000000000000027E-2,0,0.9,null,0.9,null,0.93,0.93,0.93,0.93,0.93,null,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,0.9,0.9]
["OPERATION & MAINTENANCE",null,0]
["Input the annual O&M Cost for the Power Plant",null,0,null,{"$f":"IF(E$2=0,1,G162)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I162:S162)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input the annual O&M cost for the Field (including production pumps)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fraction of operator labor assigned to field",null,0,{"$f":"IF(E$2=0,0,IF(E164=G164,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G164,IF(E$7=1,G164,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor Rates Used",null,0]
["Operators",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G167)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I167:S167)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["maintenance mechanic",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G169)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I169:S169)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["electrician",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G171)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I171:S171)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["general maintenance labor",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G173)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I173:S173)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["facility manager/plant engineer",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G175)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I175:S175)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["operations manager",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G177)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I177:S177)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["clerical",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G179)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I179:S179)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor multiplier (burdened labor cost)",null,0,{"$f":"IF(E$2=0,0,IF(E180=G180,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G180,IF(E$7=1,G180,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I180:S180)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Result: Number of O&M staff for Improved Scenario",null,-0.10000000000000009,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G181,IF(E$7=1,G181,1)))","v":0.7},null,0.7,null,0.8,0.8,0.8,0.8,0.8,null,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,0.7,0.7]
["Field Maintenance",null,0]
["Annual Maintenance non-labor (fraction of field cost)",null,-0.1333333333333333,{"$f":"IF(E$2=0,0,IF(E183=G183,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G183,IF(E$7=1,G183,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I183:S183)","v":0.66666666666666663},null,{"$f":"1.2/1.5","v":0.79999999999999993},{"$f":"1.2/1.5","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Geothermal fluid treatment - chemical dosage",null,0,{"$f":"IF(E$2=0,0,IF(E184=G184,0,1))","v":0},1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Plant Maintenance",null,0]
["Annual O&M non-labor (fraction of plant cost)",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E187=G187,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G187,IF(E$7=1,G187,1)))","v":0.83333333333333326},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I187:S187)","v":0.83333333333333326},null,{"$f":"1.65/1.8","v":0.91666666666666663},{"$f":"1.65/1.8","v":0.91666666666666663},0.91666666666666663,0.91666666666666663,0.91666666666666663,null,{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},0.83333333333333326,0.83333333333333326,null,null,null,null,null,null,null,null,null,0.83333333333333326,0.83333333333333326]
["Cooling water treatment chemical dosage",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geothermal Production Pump Maintenance",null,0]
["User adjustment for re-work cost (< 1)",null,0,{"$f":"IF(E$2=0,0,IF(E191=G191,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G191,IF(E$7=1,G191,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I191:S191)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["If No, input removal/installation cost",null,0]
["Removal or installation cost used",null,0,{"$f":"IF(E$2=0,0,IF(E193=G193,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G193,IF(E$7=1,G193,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I193:S193)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lineshaft pump operating life [p]",null,0,0,2,null,2,null,2,1,2,1,1,null,2,2,2,1,1,null,null,null,null,null,null,null,null,null,2,2]
["Shaft lubricating oil dosage [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lubricating oil cost [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Submersible pump operating life [p]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Taxes and Insurance (Plant & Well Field Capital Costs)",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["POWER PLANT",null,0]
["Permitting Process Costs for Power Plant Construction",null,0,{"$f":"IF(E$2=0,0,IF(E200=G200,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G200,IF(E$8=1,G200,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I200:S200)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Sales ",null,0.33333333333333326,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G201,IF(E$9=1,G201,1)))","v":2},null,2,null,{"$f":"25/'master list of 10-90s'!I50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!L50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!O50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!R50","v":1.25},{"$f":"25/'master list of 10-90s'!U50","v":1.6666666666666667},null,{"$f":"25/'master list of 10-90s'!AB50","v":2.5},{"$f":"35/'master list of 10-90s'!AE50","v":2.3333333333333335},{"$f":"40/'master list of 10-90s'!AH50","v":2},{"$f":"50/'master list of 10-90s'!AK50","v":2},{"$f":"50/'master list of 10-90s'!AN50","v":1.6666666666666667},null,null,null,null,null,null,null,null,null,4,{"$f":"5/3","v":1.6666666666666667}]
["Number of independent power units",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G202,IF(E$6=1,G202,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["\"Design Temperature for EGS Plant\"",null,0,null,0]
["Binary Power Plant",null,0]
["Brine Effectiveness Used",null,0,{"$f":"IF(E$2=0,0,IF(E205=G205,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G205,IF(E$6=1,G205,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I205:S205)","v":1},null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E207=G207,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G207,IF(E$6=1,G207,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I207:S207)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated Air-Cooled Condenser Cost",null,0]
["Adjustment to ACC cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E209=G209,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G209,IF(E$6=1,G209,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I209:S209)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated GF Heat Exchanger Cost",null,{"$f":"G210-K210","v":0}]
["Adjustment to GF HX cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E211=G211,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G211,IF(E$6=1,G211,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I211:S211)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated WF Pump Cost",null,0]
["Adjustment to WF Pump cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E213=G213,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G213,IF(E$6=1,G213,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I213:S213)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,-0.13,{"$f":"IF(E$2=0,0,IF(E215=G215,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G215,IF(E$6=1,G215,1)))","v":0.8},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I215:S215)","v":0.8},null,0.93,null,0.93,null,0.93,null,{"$f":"0.8","v":0.8},{"$f":"0.8","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"0.8","v":0.8}]
["Fixed Indirect Plant Cost",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G216,IF(E$6=1,G216,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Indirect Cost Percentage Multiplier",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G217,IF(E$6=1,G217,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Cost Change for Improved Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G218,IF(E$6=1,G218,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Flash-Steam Power Plant",null,0]
["Component Efficiencies",null,0]
["Turbine Efficiency","x",0,{"$f":"IF(E$2=0,0,IF(E221=G221,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G221,IF(E$6=1,G221,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I221:S221)","v":0},null,null,{"$f":"82.5%/'master list of 10-90s'!L52","v":1.0312499999999998},null,{"$f":"82.5%/'master list of 10-90s'!R52","v":1.0312499999999998},null,null,null,null,null,{"$f":"85%/'master list of 10-90s'!AK52","v":1.0625},{"$f":"85%/'master list of 10-90s'!AN52","v":1.0625}]
["Pump Efficiency (CW and Condensate)","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G222,IF(E$6=1,G222,1)))","v":0},null,0,null,null,{"$f":"78%/'master list of 10-90s'!L53","v":1.04},null,{"$f":"78%/'master list of 10-90s'!R53","v":1.04},null,null,null,null,null,{"$f":"80%/'master list of 10-90s'!AK53","v":1.0666666666666667},{"$f":"80%/'master list of 10-90s'!AN53","v":1.0666666666666667}]
["Calculated Brine Effectiveness",null,0,0]
["Adjust estimated equipment costs",null,0]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0,{"$f":"IF(E$2=0,0,IF(E226=G226,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G226,IF(E$6=1,G226,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I226:S226)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Flash Vessel Cost",null,0]
["Adjustment to Flash Vessel Cost",null,0,{"$f":"IF(E$2=0,0,IF(E228=G228,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G228,IF(E$6=1,G228,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I228:S228)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Cooling Tower Cost",null,0]
["Adjustment to Cooling Tower cost",null,0,{"$f":"IF(E$2=0,0,IF(E230=G230,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G230,IF(E$6=1,G230,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I230:S230)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Condenser Cost",null,0]
["Adjustment to Condenser Cost",null,0,{"$f":"IF(E$2=0,0,IF(E232=G232,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G232,IF(E$6=1,G232,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I232:S232)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Plant Pump Cost (no GF pumps)",null,0]
["Adjustment to Pump Cost",null,0,{"$f":"IF(E$2=0,0,IF(E234=G234,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G234,IF(E$6=1,G234,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I234:S234)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated NCG Removal System Cost",null,0]
["Adjustment to NCG Removal Cost",null,0,{"$f":"IF(E$2=0,0,IF(E236=G236,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G236,IF(E$6=1,G236,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I236:S236)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated H2S Abatement System Cost",null,0]
["Adjustment to H2S Abatement Sys Cost",null,0,{"$f":"IF(E$2=0,0,IF(E238=G238,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G238,IF(E$6=1,G238,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I238:S238)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0,{"$f":"IF(E$2=0,0,IF(E240=G240,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G240,IF(E$6=1,G240,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I240:S240)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Indirect Cost Percentage Multiplier","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G241,IF(E$6=1,G241,1)))","v":0},null,0,null,null,{"$f":"0.08/'master list of 10-90s'!L64","v":0.66666666666666674},null,{"$f":"0.08/'master list of 10-90s'!R64","v":0.66666666666666674},null,null,null,null,null,{"$f":"0.08/'master list of 10-90s'!AK64","v":0.66666666666666674},{"$f":"0.08/'master list of 10-90s'!AN64","v":0.66666666666666674}]
["Flash Plant Cost Used",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G242,IF(E$6=1,G242,1)))","v":0},null,0,null,null,1,null,1,null,null,null,null,null,1,1]

{"sheet":"other input for cases","index":11,"n_rows":527,"n_cols":40,"rows_kept":527,"cut":false,"hidden":false,"merged":[[28,14,32,15],[153,13,153,14]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,{"$f":"'Input A1'!O1","v":0},{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,0]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"},null,{"$f":"'Input A1'!O2","v":0},{"$f":"'Input A1'!P1","v":"Version (0 -DOE, 1 Public, 2 -Industry)"},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,null,{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,null,{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",{"$f":"IF(Q33>0,\"There are differences between input here and that on the INPUT sheet - see cells that have a value of 1 in Column Q\",\" \")","v":" "},null,null,{"$f":"R75","v":"Resource Type"},null,null,{"$f":"U75","v":"Hydrothermal"},{"$f":"V75","v":"Hydrothermal"},{"$f":"W75","v":"Hydrothermal"},{"$f":"X75","v":"Hydrothermal"},{"$f":"Y75","v":"Hydrothermal"},null,{"$f":"AA75","v":"EGS"},{"$f":"AB75","v":"EGS"},{"$f":"AC75","v":"EGS"},null,{"$f":"AE75","v":"EGS"},{"$f":"AF75","v":"EGS"},null,null,null,{"$f":"AJ75","v":"Hydrothermal"},{"$f":"AK75","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case/Date",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS C"},null,null,"A","B","C","D","E",null,"A","B","C",null,"D","E",null,null,null,"C - Dec 2011","C - Dec 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,null,null,{"$f":"R77","v":"Temperature"},null,null,{"$f":"U77","v":140},175,175,225,140,null,{"$f":"AA77","v":100},150,{"$f":"AC77","v":175},null,{"$f":"AE77","v":250},{"$f":"AF77","v":325},null,null,null,{"$f":"AJ77","v":175},{"$f":"AK77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,null,null,{"$f":"R78","v":"Depth"},null,null,1500,1500,1500,2500,2500,null,{"$f":"AA78","v":2000},2500,{"$f":"AC78","v":3000},null,{"$f":"AE78","v":3500},{"$f":"AF78","v":4000},null,null,null,1500,{"$f":"AK78","v":3000},null,{"$f":"SUM(AM39:AM398,AM453:AM527)","v":8},"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,{"$f":"SUM(Q34:Q527)","v":0},{"$f":"R398","v":"Plant type"},null,null,{"$f":"U398","v":"Binary"},{"$f":"V398","v":"Flash"},{"$f":"W398","v":"Binary"},{"$f":"X398","v":"Flash"},{"$f":"Y398","v":"Binary"},null,{"$f":"AA398","v":"Binary"},{"$f":"AB398","v":"Binary"},{"$f":"AC398","v":"Binary"},null,{"$f":"AE398","v":"Flash"},"Flash",null,null,null,{"$f":"AJ398","v":"Binary"},"Binary",null,{"$f":"SUM(AM39:AM449)","v":16},"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012},null,null,{"$f":"$R35","v":2012},{"$f":"$R35","v":2012},2012,2012,2012,null,{"$f":"$R35","v":2012},2012,2012,null,{"$f":"$R35","v":2012},2012,null,null,null,2011,2011,null,{"$f":"IF(AF35=INPUT!R35,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,null,null,null,"C","C","C","C","C"]
[null,null,null,null,{"$f":"MIN(E38:M71)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,{"$f":"IF(R39=INPUT!R39,0,1)","v":0},{"$f":"INPUT!R39","v":2011},null,null,{"$f":"$R39","v":2011},{"$f":"$R39","v":2011},2011,2011,2011,null,{"$f":"$R39","v":2011},2011,2011,null,{"$f":"$R39","v":2011},2011,null,null,null,2010,2010,null,{"$f":"IF(AF39=INPUT!R39,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC40=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",{"$f":"IF(R42=INPUT!R42,0,1)","v":0},1.7500000000000002E-2,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,null,{"$f":"IF(AF42=INPUT!R42,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IF(R43=INPUT!R43,0,1)","v":0},3.5000000000000003E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"IF(AF43=INPUT!R43,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",{"$f":"IF(R45=INPUT!R45,0,1)","v":0},0.39200000000000002,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,null,null,null,0.39200000000000002,0.39200000000000002,null,{"$f":"IF(AF45=INPUT!R45,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,{"$f":"IF(R48=INPUT!R48,0,1)","v":0},"EERE Approach",null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach",null,null,null,"EERE Approach","EERE Approach",null,{"$f":"IF(AF48=INPUT!R48,0,1)","v":0}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Project Initiation",null,null,{"$f":"IF(R50=INPUT!R50,0,1)","v":0},2009,null,null,2009,2009,2009,2009,2009,null,2009,2009,2009,null,2009,2009,null,null,null,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Permitting Exploration/Confirmation",null,null,{"$f":"IF(R51=INPUT!R51,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R52,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R53,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,null,{"$f":"IF(R54=INPUT!R54,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R55,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R56,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning"]
[null,null,null,null,{"$f":"IF(#REF!=R59,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",{"$f":"IF(R59=INPUT!R59,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF59=INPUT!R59,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,{"$f":"IF(R62=INPUT!R62,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,{"$f":"IF(AK62=AC62,\" \",\"***\")","v":"***"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,{"$f":"IF(R63=INPUT!R63,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,{"$f":"IF(R64=INPUT!R64,0,1)","v":0},0.15,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,{"$f":"IF(R65=INPUT!R65,0,1)","v":0},7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,"***"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E71)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"IF(R66=INPUT!R66,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,{"$f":"IF(R68=INPUT!R68,0,1)","v":0},0.2,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,{"$f":"IF(R69=INPUT!R69,0,1)","v":0},0.32,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,{"$f":"IF(R70=INPUT!R70,0,1)","v":0},0.192,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,"***"]
[null,null,null,null,{"$f":"IF(AC71=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 4",null,null,{"$f":"IF(R71=INPUT!R71,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,{"$f":"IF(R72=INPUT!R72,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,{"$f":"IF(R73=INPUT!R73,0,1)","v":0},5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS",null,null,null,"Hydrothermal","EGS",null,{"$f":"IF(AF75=INPUT!R75,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,175,175,null,{"$f":"IF(AF77=INPUT!R77,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000,null,null,null,1500,3000,null,{"$f":"IF(AF78=INPUT!R78,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":0},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,{"$f":"IF(R81=INPUT!R81,0,1)","v":0},"Greenfield",null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield",null,{"$f":"IF(AF81=INPUT!R81,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC82=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",{"$f":"IF(R82=INPUT!R82,0,1)","v":0},300,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,300,300,null,{"$f":"IF(AF82=INPUT!R82,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IF(R83=INPUT!R83,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF83=INPUT!R83,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",{"$f":"IF(R86=INPUT!R86,0,1)","v":0},60000,null,null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,0,0,null,{"$f":"IF(AF86=INPUT!R86,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,{"$f":"IF(R88=INPUT!R88,0,1)","v":0},"Lump Sum",null,null,"Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum",null,null,null,"Lump Sum","Lump Sum",null,{"$f":"IF(AF88=INPUT!R88,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":0},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  "]
[null,null,null,null,{"$f":"IF(AC92=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":0},null,null,null,null,null,null,null,null,"Field Work  "]
[null,null,null,null,{"$f":"IF(AC95=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value"]
[]
[null,null,null,null,{"$f":"IF(AC97=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC99=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC101=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC103=1,1,0)","v":0},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis"]
[null,null,null,null,{"$f":"IF(AC106=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":0},null,null,null,null,null,null,null,null,"Remote Sensing "]
[null,null,null,null,{"$f":"IF(AC109=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC111=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC113=1,1,0)","v":0},null,null,null,null,null,null,null,null,"LiDAR","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC115=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC117=1,1,0)","v":0},null,null,null,null,null,null,null,null,"FLIR","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":0},null,null,null,null,null,null,null,null,"Geophysics"]
[null,null,null,null,{"$f":"IF(AC120=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC122=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC124=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC126=1,1,0)","v":0},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC128=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC130=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC132=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC134=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC136=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC138=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":0},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements"]
[null,null,null,null,{"$f":"IF(AC141=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC143=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting"]
[null,null,null,null,{"$f":"IF(AC146=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null," default value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,50000,50000,50000,50000,50000,null,50000,50000,50000,null,50000,50000,null,null,null,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs "]
[null,null,null,null,{"$f":"IF(AC149=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IF(R152=INPUT!R152,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF152=INPUT!R152,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration/Confirmation Phases ",null,"per site",null,"permitting cost",null,null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,125000,125000,null,{"$f":"IF(AF155=INPUT!R155,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",{"$f":"IF(R157=INPUT!R157,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF157=INPUT!R157,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,"unsuccessful wells",null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,0,null,{"$f":"IF(AF161=INPUT!R161,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,{"$f":"IF(R163=INPUT!R163,0,1)","v":0},"Well Count",null,null,"Well Count","Well Count","Well Count","Well Count","Well Count",null,"Well Count","Well Count","Well Count",null,"Well Count","Well Count",null,null,null,"Well Count","Well Count",null,{"$f":"IF(AF163=INPUT!R163,0,1)","v":0}]
[{"$f":"'Input A1'!B164","v":4.8887780981482205},null,null,null,{"$f":"IF(AC164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":"Stop - 2 successful confirmation wells required for EGS"},null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",{"$f":"IF(R174=INPUT!R174,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF174=INPUT!R174,0,1)","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,{"$f":"IF(R175=INPUT!R175,0,1)","v":0},"% Confirmation Drilling Cost",null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,{"$f":"IF(AF175=INPUT!R175,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(AC177=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,null,null,null,{"$f":"2500000","v":2500000},2500000,2500000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(AC179=1,1,0)","v":0},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,{"$f":"IF(R179=INPUT!R179,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.06,0.05,null,{"$f":"IF(AF179=INPUT!R179,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF181=INPUT!R181,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,"$ / injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":0},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(AC185=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,"Test Cost",null,null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,500000,null,{"$f":"IF(AF185=INPUT!R185,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost"]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,null,{"$f":"IF(AC189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC190=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,{"$f":"IF(R190=INPUT!R190,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF190=INPUT!R190,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF192=INPUT!R192,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,{"$f":"IF(R193=INPUT!R193,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF193=INPUT!R193,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC194=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E196:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[{"$f":"'Input A1'!A197","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,"Well Diameter",null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Perforated / Slotted Liner",null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Interval Diameter is too large - enter a smaller value or use default"},null,"inch",null,8.625,null,null,8.625,8.625,8.625,8.625,8.625,null,8.625,8.625,8.625,null,8.625,8.625,null,null,null,8.625,8.625]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate"]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Reference","Reference","Reference","Reference","Reference",null,"Reference","Reference","Reference",null,"Reference","Reference",null,null,null,"Reference","Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":0},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,{"$f":"IF(R230=INPUT!R230,0,1)","v":0},"Fixed Cost",null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Fixed Cost","Fixed Cost",null,{"$f":"IF(AF230=INPUT!R230,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"IF(AC236=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC237=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",{"$f":"IF(R237=INPUT!R237,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,null,{"$f":"IF(AF237=INPUT!R237,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(AC241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF243=INPUT!R243,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,{"$f":"IF(R244=INPUT!R244,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Inputted Value","Inputted Value","Inputted Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF244=INPUT!R244,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ /injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC248=1,1,0)","v":0},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"IF(AC249=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,null,null,null,200000,200000,200000,200000,200000,null,null,null,null,null,null,null,null,null,null,200000]
[null,null,null,null,{"$f":"IF(AC250=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"IF(R251=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,{"$f":"IF(R254=INPUT!R254,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Input Value","Input Value","Input Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF254=INPUT!R254,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,{"$f":"IF(R256=INPUT!R256,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF256=INPUT!R256,0,1)","v":0}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":0},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A",null,null,"k*A","k*A","k*A","k*A","k*A",null,"k*A","k*A","k*A",null,"k*A","k*A",null,null,null,"k*A","k*A"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC259=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":"IF(AC260=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,null,null,null,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,{"$f":"IF(AC261=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,null,null,null,800,800,800,800,800,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,{"$f":"IF(R264=INPUT!R264,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No",null,{"$f":"IF(AF264=INPUT!R264,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC265=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",{"$f":"IF(R265=INPUT!R265,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,{"$f":"IF(AF265=INPUT!R265,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,{"$f":"IF(R267=INPUT!R267,0,1)","v":0},"Annual Decline Rate",null,null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate",null,null,null,"Annual Decline Rate","Annual Decline Rate",null,{"$f":"IF(AF267=INPUT!R267,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":0},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction"]
[null,null,null,null,{"$f":"IF(AC270=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,null,null,null,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"IF(AC271=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[]
[null,null,null,null,{"$f":"IF(AC273=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,null,null,null,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"IF(AC274=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,null,null,null,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"IF(AC275=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,{"$f":"IF(AC277=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,259200,null,null,{"$f":"3*3600*24","v":259200},259200,259200,259200,259200,null,259200,259200,259200,null,259200,259200,null,null,null,{"$f":"3*3600*24","v":259200},259200]
[null,null,null,null,{"$f":"IF(AC278=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,null,950,950,950,950,950,null,950,950,950,null,950,950,null,null,null,950,950]
[null,null,null,null,{"$f":"IF(AC279=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,null,2600,2600,2600,2600,2600,null,2600,2600,2600,null,2600,2600,null,null,null,2600,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day"]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,{"$f":"IF(AC282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,"Makeup?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF283=INPUT!R283,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC284=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,{"$f":"IF(AC286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,"Pumped?",null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","Yes",null,{"$f":"IF(AF288=INPUT!R288,0,1)","v":1}]
[]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":0},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,{"$f":"IF(R290=INPUT!R290,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF290=INPUT!R290,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AC292=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter"]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":0},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(AC294=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",{"$f":"IF(R294=INPUT!R294,0,1)","v":0},50,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,null,{"$f":"IF(AF294=INPUT!R294,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(AC296=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Inside diameter of production pump casing",null,"inch",{"$f":"IF(R296=INPUT!R296,0,1)","v":0},9.625,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,null,{"$f":"IF(AF296=INPUT!R296,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,"ft",{"$f":"IF(R297=INPUT!R297,0,1)","v":0},1.4999999999999999E-4,null,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4,null,{"$f":"IF(AF297=INPUT!R297,0,1)","v":0}]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,"Production Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF299=INPUT!R299,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,{"$f":"IF(R303=INPUT!R303,0,1)","v":0},"Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft",null,{"$f":"IF(AF303=INPUT!R303,0,1)","v":0}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,{"$f":"IF(R304=INPUT!R304,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF304=INPUT!R304,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC306=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost"]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(AC308=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",{"$f":"IF(R308=INPUT!R308,0,1)","v":0},45,null,null,45,45,45,45,45,null,45,45,45,null,45,45,null,null,null,45,45,null,{"$f":"IF(AF308=INPUT!R308,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC309=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",{"$f":"IF(R309=INPUT!R309,0,1)","v":0},5,null,null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,null,{"$f":"IF(AF309=INPUT!R309,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC310=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Costs",null,null,{"$f":"IF(R310=INPUT!R310,0,1)","v":0},10000,null,null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,null,{"$f":"IF(AF310=INPUT!R310,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each"]
[null,null,null,null,{"$f":"IF(R312=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":0},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(AC314=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",{"$f":"IF(R314=INPUT!R314,0,1)","v":0},40,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,null,{"$f":"IF(AF314=INPUT!R314,0,1)","v":0}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,"Injection Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF316=INPUT!R316,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,{"$f":"IF(R319=INPUT!R319,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF319=INPUT!R319,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,{"$f":"IF(R322=INPUT!R322,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF322=INPUT!R322,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC323=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":0},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,{"$f":"IF(R328=INPUT!R328,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF328=INPUT!R328,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC329=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"IF(AC330=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(AC336=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,{"$f":"IF(R336=INPUT!R336,0,1)","v":0},0.25,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,null,{"$f":"IF(AF336=INPUT!R336,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":0},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC339=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC341=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC343=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC345=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC347=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC349=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC351=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC353=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter multiplier",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario"]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(AC358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC359=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",{"$f":"IF(R359=INPUT!R359,0,1)","v":0},0.5,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,0.5,0.5,null,{"$f":"IF(AF359=INPUT!R359,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC360=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"GF chemicals",null,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,0,0,null,{"$f":"IF(AF360=INPUT!R360,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(AC362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC363=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",{"$f":"IF(R363=INPUT!R363,0,1)","v":0},10,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,10,10,null,{"$f":"IF(AF363=INPUT!R363,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC364=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"Plant chemicals",null,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,0.5,0.5,null,{"$f":"IF(AF364=INPUT!R364,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost"]
[null,null,null,null,{"$f":"IF(R368=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,{"$f":"IF(R368=INPUT!R368,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF368=INPUT!R368,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,{"$f":"IF(R371=INPUT!R371,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF371=INPUT!R371,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(AC373=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Removal or installation cost used"]
[null,null,null,null,{"$f":"IF(AC374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]"]
[null,null,null,null,{"$f":"IF(AC376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",{"$f":"IF(R376=INPUT!R376,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF376=INPUT!R376,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC377=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",{"$f":"IF(R377=INPUT!R377,0,1)","v":0},4,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4,4,null,{"$f":"IF(AF377=INPUT!R377,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC378=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",{"$f":"IF(R378=INPUT!R378,0,1)","v":0},2,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,null,{"$f":"IF(AF378=INPUT!R378,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,{"$f":"IF(R380=INPUT!R380,0,1)","v":0},7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"IF(AF380=INPUT!R380,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IF(R383=INPUT!R383,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF383=INPUT!R383,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,{"$f":"IF(R384=INPUT!R384,0,1)","v":0},"≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV",null,{"$f":"IF(AF384=INPUT!R384,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,{"$f":"IF(R385=INPUT!R385,0,1)","v":0},"Flat",null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat",null,{"$f":"IF(AF385=INPUT!R385,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,{"$f":"IF(R386=INPUT!R386,0,1)","v":0},"Rural",null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural",null,{"$f":"IF(AF386=INPUT!R386,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,{"$f":"IF(R389=INPUT!R389,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF389=INPUT!R389,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,{"$f":"IF(R390=INPUT!R390,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF390=INPUT!R390,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,{"$f":"IF(R392=INPUT!R392,0,1)","v":0},"Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales",null,{"$f":"IF(AF392=INPUT!R392,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,{"$f":"IF(R395=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of independent power units",null,null,{"$f":"IF(R395=INPUT!R395,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF395=INPUT!R395,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},{"$f":"IF(R396=INPUT!R396,0,1)","v":0},"Power",null,null,"Power","Power","Power","Power","Power",null,"Power","Power","Power",null,"Power","Power",null,null,null,"Power","Power",null,{"$f":"IF(AF396=INPUT!R396,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,"Plant type",null,null,"Binary","Flash","Binary","Flash","Binary",null,"Binary","Binary","Binary",null,"Flash","Flash",null,null,null,"Binary","Binary",null,{"$f":"IF(AF398=INPUT!R398,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,{"$f":"IF(R402=INPUT!R402,0,1)","v":0},"Calculate",null,null,"Calculate",null,"Calculate",null,"Calculate",null,"Calculate","Calculate","Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF402=INPUT!R402,0,1)","v":1}]
[{"$f":"'Input A1'!C403","v":8.1380681322906998},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Stop - Inputted value exceeds maximum"},null,"w-h/lb",null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE",null,null,"CALCULATE",null,"CALCULATE",null,"CALCULATE",null,"CALCULATE","CALCULATE","CALCULATE",null,null,null,null,null,null,"CALCULATE","CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb"]
[]
[null,null,null,null,{"$f":"IF(AC408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW"]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,{"$f":"IF(R413=INPUT!R413,0,1)","v":0},"carbon stl",null,null,"carbon stl",null,"carbon stl",null,"carbon stl",null,"carbon stl","carbon stl","carbon stl",null,null,null,null,null,null,"carbon stl","carbon stl",null,{"$f":"IF(AF413=INPUT!R413,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,{"$f":"IF(R414=INPUT!R414,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"IF(AF414=INPUT!R414,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R416=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R418=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R420=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R422=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,{"$f":"IF(R422=INPUT!R422,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R424=INPUT!R424,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.05,0.05,null,{"$f":"IF(AF424=INPUT!R424,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R425=INPUT!R425,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.04,0.04,null,{"$f":"IF(AF425=INPUT!R425,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs"]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R427=INPUT!R427,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"No","No",null,{"$f":"IF(AF427=INPUT!R427,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(R428=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,{"$f":"IF(R431=INPUT!R431,0,1)","v":0},"Percent",null,null,"Percent",null,"Percent",null,"Percent",null,"Percent","Percent","Percent",null,null,null,null,null,null,"Percent","Percent",null,{"$f":"IF(AF431=INPUT!R431,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,null,2500000,null,2500000,null,2500000,null,2500000,2500000,2500000,null,null,null,null,null,null,2500000,2500000]
[null,null,null,null,{"$f":"IF(AC433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,{"$f":"IF(R437=INPUT!R437,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"Yes","Yes",null,{"$f":"IF(AF437=INPUT!R437,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW",{"$f":"IF(R438=INPUT!R438,0,1)","v":0},0,null,null,0,null,0,null,0,null,0,0,0,null,null,null,null,null,null,0,0,null,{"$f":"IF(AF438=INPUT!R438,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW"]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,{"$f":"IF(R445=INPUT!R445,0,1)","v":0},"Performance",null,null,"Performance",null,"Performance",null,"Performance",null,"Performance","Performance","Performance",null,null,null,null,null,null,"Performance","Performance",null,{"$f":"IF(AF445=INPUT!R445,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW"]
[null,null,null,null,{"$f":"IF(AC447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,{"$f":"IF(R450=INPUT!R450,0,1)","v":0},7.5,null,null,7.5,null,7.5,null,7.5,null,7.5,7.5,7.5,null,null,null,null,null,null,7.5,7.5,null,{"$f":"IF(AF450=INPUT!R450,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,null,null,null,16.108405953303158,null,16.108405953303158,null,16.108405953303158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,null,null,null,0.78450497116729301,null,0.78450497116729301,null,0.78450497116729301]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",{"$f":"IF(R457=INPUT!R457,0,1)","v":0},14.7,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,null,null,{"$f":"IF(AF457=INPUT!R457,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,{"$f":"IF(R460=INPUT!R460,0,1)","v":0},0.98,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,null,null,{"$f":"IF(AF460=INPUT!R460,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,{"$f":"IF(R463=INPUT!R463,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF463=INPUT!R463,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",{"$f":"IF(R464=INPUT!R464,0,1)","v":0},2,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,null,null,{"$f":"IF(AF464=INPUT!R464,0,1)","v":0}]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,{"$f":"IF(R465=INPUT!R465,0,1)","v":0},"Calculate",null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,null,null,{"$f":"IF(AF465=INPUT!R465,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",{"$f":"IF(R466=INPUT!R466,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF466=INPUT!R466,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi",{"$f":"IF(R467=INPUT!R467,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF467=INPUT!R467,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated High Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,"psi",null," ",null,null,null," ",null," ",null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",{"$f":"IF(R471=INPUT!R471,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF471=INPUT!R471,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",{"$f":"IF(R472=INPUT!R472,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF472=INPUT!R472,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",{"$f":"IF(R474=INPUT!R474,0,1)","v":0},"surface",null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,null,null,{"$f":"IF(AF474=INPUT!R474,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",{"$f":"IF(R475=INPUT!R475,0,1)","v":0},65,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,null,null,{"$f":"IF(AF475=INPUT!R475,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",{"$f":"IF(R477=INPUT!R477,0,1)","v":0},7.5,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,null,null,{"$f":"IF(AF477=INPUT!R477,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",{"$f":"IF(R478=INPUT!R478,0,1)","v":0},5,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,null,null,{"$f":"IF(AF478=INPUT!R478,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,"estimated value",null,null,null,"estimated value",null,"estimated value",null,null,null,null,null,null,"estimated value","estimated value",null,null,null,null,null,null,{"$f":"IF(AF479=INPUT!R479,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,{"$f":"IF(R482=INPUT!R482,0,1)","v":0},44,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,null,null,{"$f":"IF(AF482=INPUT!R482,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",{"$f":"IF(R484=INPUT!R484,0,1)","v":0},"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,null,null,{"$f":"IF(AF484=INPUT!R484,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,{"$f":"IF(R485=INPUT!R485,0,1)","v":0},3,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,null,null,{"$f":"IF(AF485=INPUT!R485,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,{"$f":"IF(R486=INPUT!R486,0,1)","v":0},0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,null,null,{"$f":"IF(AF486=INPUT!R486,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,{"$f":"IF(AC491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness"]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",{"$f":"IF(R494=INPUT!R494,0,1)","v":0},350,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,null,null,{"$f":"IF(AF494=INPUT!R494,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",{"$f":"IF(R495=INPUT!R495,0,1)","v":0},200,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,null,null,{"$f":"IF(AF495=INPUT!R495,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,{"$f":"IF(R500=INPUT!R500,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF500=INPUT!R500,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R512=INPUT!R512,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF512=INPUT!R512,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R513=INPUT!R513,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF513=INPUT!R513,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs"]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R515=INPUT!R515,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF515=INPUT!R515,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,{"$f":"IF(R516=INPUT!R516,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,{"$f":"IF(R519=INPUT!R519,0,1)","v":0},"Percent",null,null,null,"Percent",null,"Percent",null,null,null,null,null,null,"Percent","Percent",null,null,null,null,null,null,{"$f":"IF(AF519=INPUT!R519,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,{"$f":"IF(R520=INPUT!R520,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF520=INPUT!R520,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,{"$f":"IF(R525=INPUT!R525,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF525=INPUT!R525,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",{"$f":"IF(R526=INPUT!R526,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF526=INPUT!R526,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC527=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]

{"sheet":"EERE COE","index":12,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"REFERENCE SCENARIO"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!T46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":20}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,null,"  ",null,null,null,null,null,null,null,{"$f":"1/(1+F23)^O14","v":3.712930000000001}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"O10*L23","v":6.5061897549093519E-3}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+D$6)","v":73028445.600883648},{"$f":"'Input A1'!T$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":3651.4222800441826},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.1636421842515686},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.17509713714917841,0.1636421842515686,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!H$158)*(1+D$6)","v":8888374.4418924712},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,444.41872209462355,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":1.9917074725461517E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,2.2904635934280743E-2,1.9917074725461517E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!H$131*(1+D$6)-D19","v":87363388.55356884},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,4368.1694276784419,"$/kW",2,0.1957639329290545,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.22512852286841264,0.1957639329290545,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$H$126+'Summary A1'!H287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,57.5,"$/kW",1,5.153841365261834E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,6.8159552055587743E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!H$105*(1+D$6)-D21","v":47570756.348483838},{"$f":"'Input A1'!T$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2378.5378174241919,"$/kW",2,0.10659657906330783,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0.23419268420208736,0.18014821861699026,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$H$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!H$82*(1+D$6)-D23","v":4351570.7339921258},{"$f":"'Input A1'!T$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,217.5785366996063,"$/kW",{"$f":"SUM(AE22:AT22)","v":2},9.751002283787575E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},2.7849837622725696E-2,2.1422952017481307E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$H$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,39.099999999999994,"$/kW",2,1.7523060641890234E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},6.5061897549093519E-3,5.0047613499302705E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":223134535.67882091},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":11156.726783941047},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.2843940866276395},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":6.5061897549093519E-3},{"$f":"SUM(P16:P23)","v":3.2854598972655968E-2},0.25561563621956868,0.18696417382254904,0.42313029595187179,0.37932319190608466,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!H$130+'Summary A1'!H$129","v":68919034.213769495},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":3445.9517106884746},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.15443381277600907},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.17759888469241042,0.15443381277600907,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!H$100","v":35110357.224417254},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1755.5178612208626},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":7.8675309309704927E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0.17284965455342177,0.13296127273340136,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!H$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":150},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":6.7224017807763058E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,1.9199851726075211E-2,1.4769116712365547E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":107029391.43818675},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":5351.469571909337},"∑",{"$f":"SUM(N30:AC30)","v":0.67181259319368347},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},1.9199851726075211E-2,0.18761877126578733,0.13296127273340136,0.17759888469241042,0.15443381277600907,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.2843940866276395},null,{"$f":"'Revised COE - DCF'!G54","v":1.2843940866276398},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":14329.633907414083},{"$f":"D33*D$9*1000","v":286592678.14828163},{"$f":"'Revised COE - DCF'!G44","v":286592678.14828169}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":7495.2295522728591},{"$f":"D34*D$9*1000","v":149904591.04545718},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":3779.2220598457288},{"$f":"SUM(N34:AC34)","v":0.33873932140074703},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.17509713714917841,0.1636421842515686,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",477.7501262517203,{"$f":"SUM(N35:AC35)","v":4.282171065974226E-2},{"$f":"N17","v":0},{"$f":"O17","v":0},0,0,0,2.2904635934280743E-2,1.9917074725461517E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",4695.7821347543249,0.42089245579746715,{"$f":"N18","v":0},{"$f":"O18","v":0},0,0,0,0.22512852286841264,0.1957639329290545,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",4622.6882481639177,0.41434090281907765,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0.23419268420208736,0.18014821861699026,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",549.72305189839039,4.9272789640207003E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},2.7849837622725696E-2,2.1422952017481307E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1'!AB61,'Reservoir F1'!AD61),IF(D7>D38,'Reservoir B1'!Y$61,'Reservoir B1'!AA$61))","v":14.910333650494989},null,null,null,null,null,null,"permitting",204.46828649999998,{"$f":"SUM(N39:AC39)","v":1.8326906310398395E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":6.5061897549093519E-3},5.0047613499302705E-3,0,6.8159552055587743E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.4576605831148171E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.2843940866276393}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.5827682122854104E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":9.4065725923393249}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.10630864644731451}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash'!Q71,'LCOE Binary'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>D$7-5,0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0},null,null,null,4.2300000000000004,3]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,1000,0,null,null,null,{"$f":"FLOOR(K54,1)","v":4}]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,1000,0,null,null,null,{"$f":"MOD(K54,L54)","v":1.2300000000000004}]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":14329.633907414083}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.19997534670536207}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!H$247)","v":929237.7770270789},{"$f":"D73/(D$9*1000)","v":46.461888851353947},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$252)","v":1143053.9311442657},{"$f":"D74/(D$9*1000)","v":57.152696557213282},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!H$257-D77))","v":1724449.3266112155},{"$f":"D75/(D$9*1000)","v":86.222466330560778},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!H$253+'Summary A1'!H$258)","v":796079.78580221115},{"$f":"D76/(D$9*1000)","v":39.803989290110557},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":222022.10490218297},{"$f":"D77/(D$9*1000)","v":11.101105245109148},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":240.74214627434773},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":2550.4257271265756},{"$f":"D80*D$9*1000","v":51008514.542531513},{"$f":"'Revised COE - DCF'!G121","v":51008514.54253149},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$286,L$285)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$259)","v":1489225.7942492964},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":74.461289712464819},{"$f":"D78+D82","v":315.20343598681256},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":788.8439639533583},{"$f":"D84*D$9*1000","v":15776879.279067164},{"$f":"'Revised COE - DCF'!G124","v":15776879.279067162},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":3339.2696910799341},{"$f":"D85*D$9*1000","v":66785393.821598686},{"$f":"F80+F84","v":66785393.821598649},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":4.2035405483627088E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,{"$f":"IF(($J90<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":11915.783025671761},{"$f":"F94*D9*1000","v":238315660.51343518},{"$f":"'Revised COE - DCF'!G70","v":238313608.55365247},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.83154116180996829},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":11915.783025671761},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":11915.783025671761},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,{"$f":"IF(($J100<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":9.5457167426730525},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":9.5457167426730525},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":79439.454732525148},{"$f":"E104*D101","v":79439.454732525148},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":79439.454732525148},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G63/(D9*1000)","v":79059.278265702378},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":4.8087520549462415E-3},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.666005063410381},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.086721517063804},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6339196257680211},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6339196257680211},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":9.5457167426730525},{"$f":"E104","v":9.5457167426730525},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55207.479125641468},null,{"$f":"'Revised COE - DCF'!H63/(D9*1000)","v":54940.205946257374},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":79439.454732525148},null,{"$f":"D108","v":79059.278265702378}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2838148084579443E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.24766700799320263},null,{"$f":"'Revised COE - DCF'!G1","v":0.18148862142192174},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.24766700799320265},{"$f":"SUM(D127:D133)","v":0.1999753467053621}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":7.6715887234517968E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":6.451132604714277E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":6.5531378297423656E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":6.6671798981750158E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":5.2740443096957301E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.853430642211538E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":4.769166128784056E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":6.1961391102462061E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":7.6218609950865854E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":1.1498593987900384E-2}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":5.3082442595763753E-3}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":1.4804390023023279E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":9.9301281285152036E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":5.6562558042134821E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":0.10459870350048073}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE160-AE16","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161-AE17","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"'Input A1'!W45","v":0.39200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162-AE18","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Contingency",null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE163-AE19","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164-AE20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount Rate",null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165-AE21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales","MW",{"$f":"'Summary A1'!J279","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE166-AE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Factor",null,{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE167-AE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-5},{"$f":"N158+1","v":-4},{"$f":"O158+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"X158+1","v":6},{"$f":"Y158+1","v":7},8,{"$f":"AA158+1","v":9},{"$f":"AB158+1","v":10},null,{"$f":"N158","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!J$273+'Summary A1'!J286)*(1+D$150)","v":77290130.24447605},{"$f":"'Input A1'!W$56","v":1.5},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":1932.2532561119012},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.26896922655805428},null,{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0.28779707241711805,0.26896922655805428,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!J$158)*(1+D150)","v":1858380.1090341075},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,{"$f":"(D161)/(D$153*1000)","v":46.459502725852687},"$/kW",{"$f":"SUM(AE161:AT161)","v":2},{"$f":"($I161/K161)/($I$168)","v":6.4671525199493469E-3},null,{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,6.9198531963458008E-3,6.4671525199493469E-3,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!J$131*(1+D$150)-D163","v":49148762.692555763},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,1228.7190673138941,"$/kW",2,0.17103742283636378,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0.18301004243490923,0.17103742283636378,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$J$126+'Summary A1'!J287)*(1+$D$150)","v":1100000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":7.0000000000000007E-2},null,null,27.5,"$/kW",2,3.8279939272712685E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,4.3826702473328755E-3,4.0959535021802577E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!J$105*(1+D$150)-D165","v":11730656.691787181},{"$f":"'Input A1'!W$53","v":1},{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,null,293.26641729467951,"$/kW",2,4.082262052642309E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,4.6737818240701799E-2,4.3680203963272705E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$J$103*(1+$D$150)","v":0},0,{"$f":"F164","v":7.0000000000000007E-2},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!J$82*(1+D$150)-D167","v":2005959.1126902518},{"$f":"'Input A1'!W$52","v":1},{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,null,50.148977817256295,"$/kW",2,6.9807266379388602E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},8.5516903027205368E-3,7.992233927776201E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$J$78*(1+$D$150)","v":544500},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":7.0000000000000007E-2},null,null,13.612500000000001,"$/kW",2,1.894856993999278E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":2.4837709872548475E-3},2.3212812964998578E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":143678388.85054335},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":4.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":3591.9597212635845},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.0444463924304794},{"$f":"SUM(N160:N167)","v":0},2.4837709872548475E-3,1.0872971599220394E-2,5.9112722415810878E-2,0.52550312551382605,0.44647380191436736,0,0,0,{"$f":"SUM(W160:W167)","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":5}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!J$130+'Summary A1'!J$129","v":37661408.073269263},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":941.53520183173157},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.13106149217905441},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0.14023579663158822,0.13106149217905441,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!J$100","v":9362761.9265112672},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":234.06904816278168},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":3.2582359815610702E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,3.7303543752892694E-2,3.486312500270345E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!J$76","v":1500000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":37.5},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":5.2199917190062757E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,6.394714315426606E-3,5.9763685190902856E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":48524169.999780528},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":1213.1042499945133},"∑",{"$f":"SUM(N174:AC174)","v":0.35583504040075564},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},6.394714315426606E-3,4.3279912271982982E-2,0.17509892163429167,0.13106149217905441,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.0444463924304794},null,{"$f":"'Revised COE - DCF'!G182","v":1.0444463924304797},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":3751.6093726293411},{"$f":"D177*D$153*1000","v":150064374.90517363},{"$f":"'Revised COE - DCF'!G172","v":150064374.90517369}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":1278.1451325337146},{"$f":"D178*D$153*1000","v":51125805.301348582},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":1999.8821200758173},{"$f":"SUM(N178:AC178)","v":0.55676629897517227},{"$f":"N160","v":0},0,0,0,0.28779707241711805,0.26896922655805428,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",48.085585321257533,{"$f":"SUM(N179:AC179)","v":1.3387005716295149E-2},{"$f":"N161","v":0},0,0,0,6.9198531963458008E-3,6.4671525199493469E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",1271.7242346698804,0.35404746527127301,{"$f":"N162","v":0},0,0,0,0.18301004243490923,0.17103742283636378,0,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",324.77789383299285,9.0418022203974505E-2,{"$f":"N164","v":0},0,0,4.6737818240701799E-2,4.3680203963272705E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",59.425109467580924,1.6543924230496738E-2,{"$f":"N166","v":0},0,8.5516903027205368E-3,7.992233927776201E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1'!AB552,'Reservoir F1'!AD552),IF(D151>D182,'Reservoir B1'!Y$552,'Reservoir B1'!AA$552))","v":32.183902958493114},null,null,null,null,null,null,"permitting",47.714429261812498,1.3283676033267838E-2,{"$f":"N163+N165+N167","v":0},2.4837709872548475E-3,2.3212812964998578E-3,4.3826702473328755E-3,{"$f":"R163+R165+R167","v":4.0959535021802577E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":7.2209042405372292E-3},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.0444463924304794}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":7.7782564691759828E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":11.49746527107936}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":8.6975692156721948E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash'!R71,'LCOE Binary'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":3751.6093726293411}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":4.3153699792611085E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!J$247)","v":1005889.5497360164},{"$f":"D217/(D$153*1000)","v":25.147238743400411},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$252)","v":1053956.3215155823},{"$f":"D218/(D$153*1000)","v":26.348908037889558},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!J$257-D221))","v":545813.45165833342},13.645336291458335,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!J$253+'Summary A1'!J$258)","v":392010.52968452009},{"$f":"D220/(D$153*1000)","v":9.8002632421130027},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1'!Q225,'O&M Costs B1'!Q$75))","v":275836.60015319107},6.895915003829777,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},{"$f":"AG219-AF219","v":0},{"$f":"AH219-AG219","v":0},{"$f":"AI219-AH219","v":0},{"$f":"AJ219-AI219","v":0},{"$f":"AK219-AJ219","v":0},{"$f":"AL219-AK219","v":-1}]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":81.837661318691076},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":1015.526909665442},{"$f":"D224*D153*1000","v":40621076.386617675},{"$f":"'Revised COE - DCF'!G248","v":40621076.386617683},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$259)","v":1031734.1222161426},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":25.793353055403564},{"$f":"D222+D226","v":107.63101437409463},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":320.07078032520951},{"$f":"D228*D153*1000","v":12802831.21300838},{"$f":"'Revised COE - DCF'!G251","v":12802831.213008381},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":1335.5976899906514},{"$f":"D229*D$153*1000","v":53423907.599626049},{"$f":"F224+F228","v":53423907.599626064},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":1.3857933256079083E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,{"$f":"IF(($I234<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":3119.644477323212},{"$f":"F238*D153*1000","v":124785779.09292848},{"$f":"'Revised COE - DCF'!G197","v":124784704.65493481},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE - DCF'!G197/'Revised COE - DCF'!G172","v":0.83154116180996851},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":3119.644477323212},null,null,null,{"$f":"H238+H239","v":124784704.65493481},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":3119.644477323212},null,null,null,{"$f":"D241*D153*1000","v":124785779.09292848},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,{"$f":"IF(($I244<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":11.581091221792848},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":11.581091221792848},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":96377.841147760075},{"$f":"E248*D245","v":96377.841147760075},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":96377.841147760075},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G190/(D153*1000)","v":96251.834820361997},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":1.3091316922242413E-3},null,null,null,null,30,{"$f":"IF(I253>D$151,0,1)","v":1},null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":26.865256395707505},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.8270118739051027},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.8270118739051027},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":11.581091221792848},{"$f":"E248","v":11.581091221792848},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":56814.392814638268},null,{"$f":"'Revised COE - DCF'!H190/(D153*1000)","v":56669.437627684631},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":96377.841147760075},null,{"$f":"D252","v":96251.834820361997}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4683812560899257E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":5.8454513298283592E-2},null,{"$f":"'Revised COE - DCF'!G5","v":5.2768154034405011E-2},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":5.8454513298283592E-2},{"$f":"SUM(D271:D277)","v":4.3153699792611085E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":6.8355019923349613E-4}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":3.7358281040658346E-3}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":1.462828359538652E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":5.5311486543472568E-4}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":2.3004077466060077E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":5.488455624304328E-4}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":1.5300813505672511E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":3.2378098274674035E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":3.3925296633413862E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":1.7568928499227842E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":1.2618239704511715E-3}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":8.8787725748377011E-4}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":3.3209996874125698E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":1.4428802495934253E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":5.540218248815966E-2}]

{"sheet":"EERE COE 10-90","index":13,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"P10% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Y46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!L279","v":20}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+D$6)","v":103435787.0818226},{"$f":"'Input A1'!Y$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":5171.78935409113},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.21902782291016329},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.23435977051387472,0.21902782291016329,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!L$158)*(1+D$6)","v":7258670.0628402987},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,362.93350314201496,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":1.5370412368298041E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,1.7675974223542747E-2,1.5370412368298041E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!L$131*(1+D$6)-D19","v":71581011.071500942},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,3579.0505535750472,"$/kW",2,0.15157455131362729,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.17431073401067138,0.15157455131362729,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$L$126+'Summary A1'!L287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,57.5,"$/kW",1,4.8703065631904982E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,6.4409804298194324E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!L$105*(1+D$6)-D21","v":47570756.348483838},{"$f":"'Input A1'!Y$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2378.5378174241919,"$/kW",2,0.10073224646085081,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0.22130874547448928,0.17023749651883791,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$L$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!L$82*(1+D$6)-D23","v":4346541.9319081921},{"$f":"'Input A1'!Y$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,217.32709659540961,"$/kW",2,9.203909433980511E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},2.6287285734391742E-2,2.0220989026455187E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$L$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,39.099999999999994,"$/kW",2,1.655904231484769E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},6.1482564982067453E-3,4.7294280755436494E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":236124766.49655586},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":11806.238324827795},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.2676924470979214},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":6.1482564982067453E-3},{"$f":"SUM(P16:P23)","v":3.1016713809935391E-2},0.24152973450094448,0.17667847694865735,0.42634647874808884,0.38597278659208861,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!L$130+'Summary A1'!L$129","v":56282567.040553458},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":2814.1283520276729},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.11917971984818118},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.13705667782540834,0.11917971984818118,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!L$100","v":35110357.224417254},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1755.5178612208626},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":7.4347044880887947E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0.16334045760331087,0.12564650584870066,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!L$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":150},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":6.3525737780745625E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,1.8143585967558763E-2,1.3956604590429817E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":94392924.26497072},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":4719.6462132485358},"∑",{"$f":"SUM(N30:AC30)","v":0.57732355168358962},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},1.8143585967558763E-2,0.1772970621937407,0.12564650584870066,0.13705667782540834,0.11917971984818118,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.2676924470979214},null,{"$f":"'Revised COE 10-90 - DCF'!G54","v":1.2676924470979214},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":14966.679153022211},{"$f":"D33*D$9*1000","v":299333583.06044424},{"$f":"'Revised COE 10-90 - DCF'!G44","v":299333583.0604443}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":6816.0194417124958},{"$f":"D34*D$9*1000","v":136320388.83424991},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":5352.8019814843201},{"$f":"SUM(N34:AC34)","v":0.453387593424038},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.23435977051387472,0.21902782291016329,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",390.15351587766611,{"$f":"SUM(N35:AC35)","v":3.3046386591840789E-2},{"$f":"N17","v":0},0,0,0,0,1.7675974223542747E-2,1.5370412368298041E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",3847.4793450931757,0.32588528532429867,{"$f":"N18","v":0},0,0,0,0,0.17431073401067138,0.15157455131362729,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",4622.6882481639177,0.39154624199332722,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0.22130874547448928,0.17023749651883791,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",549.0877759031323,4.6508274760846929E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},2.6287285734391742E-2,2.0220989026455187E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1 10-90s'!AB61,'Reservoir F1 10-90s'!AD61),IF(D7>D38,'Reservoir B1 10-90s'!Y$61,'Reservoir B1 10-90s'!AA$61))","v":14.922719230842464},null,null,null,null,null,null,"permitting",204.4682865,{"$f":"SUM(N39:AC39)","v":1.7318665003569829E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":6.1482564982067453E-3},4.7294280755436494E-3,0,6.4409804298194324E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.4535693844258568E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.2676924470979214}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.5782603505984989E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":9.4096501605759855}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.10627387659848853}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!Q71,'LCOE Binary 10-90s'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>(D$7-5),0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0}]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0},{"$f":"D63*D$9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G84","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":14966.679153022211},{"$f":"D64*D$9*1000","v":299333583.06044424},{"$f":"F33+F63","v":299333583.0604443}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.2088059050094066}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!L$247)","v":927840.27473382512},{"$f":"D73/(D$9*1000)","v":46.392013736691254},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$252)","v":1618994.9282372233},{"$f":"D74/(D$9*1000)","v":80.94974641186117},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!L$257-D77))","v":1498513.0680048836},{"$f":"D75/(D$9*1000)","v":74.925653400244187},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!L253+'Summary A1'!L258)","v":687121.93293621892},{"$f":"D76/(D$9*1000)","v":34.356096646810947},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":191569.41100793207},{"$f":"D77/(D$9*1000)","v":9.5784705503966041},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":246.20198074600418},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":2608.267291297464},{"$f":"D80*D$9*1000","v":52165345.825949274},{"$f":"'Revised COE 10-90 - DCF'!G121","v":52165345.825949267},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$284,L$283)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$259)","v":1598913.0242408295},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":79.945651212041483},{"$f":"D78+D82","v":326.14763195804568},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":846.94536780743385},{"$f":"D84*D$9*1000","v":16938907.356148675},{"$f":"'Revised COE 10-90 - DCF'!G124","v":16582548.098158643},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":3455.2126591048977},{"$f":"D85*D$9*1000","v":69104253.182097957},{"$f":"F80+F84","v":68747893.924107909},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":4.3482498652061684E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":12445.516930476873},{"$f":"F94*D9*1000","v":248910338.60953745},{"$f":"'Revised COE 10-90 - DCF'!G70","v":248908195.42682251},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.83154116180996829},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":12445.516930476873},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,{"$f":"IF(($J96<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":12445.516930476873},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":9.5484434106828964},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":9.5484434106828964},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":79462.146063703069},{"$f":"E104*D101","v":79462.146063703069},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":79462.146063703069},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G63/(D9*1000)","v":79081.288887497707},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":4.8160213567987054E-3},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.670381506725017},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.101130722878587},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6349741308014174},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6349741308014174},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":9.5484434106828964},{"$f":"E104","v":9.5484434106828964},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55216.254716529394},null,{"$f":"'Revised COE 10-90 - DCF'!H63/(D9*1000)","v":54948.652388297931},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":79462.146063703069},null,{"$f":"D108","v":79081.288887497707}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2839688387416381E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.25818527488608589},null,{"$f":"'Revised COE 10-90 - DCF'!G1","v":0.17679271701605448},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.25818527488608595},{"$f":"SUM(D127:D133)","v":0.20880590500940663}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":7.6605350328435443E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":6.4492904094847536E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":5.3677666130429097E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":5.4431819605745687E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":7.467900197849052E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.8526158122213728E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":4.9379369876679326E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":6.1850538747176753E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":1.0792343387890285E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":9.9892021396005386E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":4.580407091004806E-3}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":1.2770162711161711E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":1.0658475887732206E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":5.8968712246176419E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":9.5092912297855825E-2}]
[]
[]
[]
[null,"P90% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Z46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!M279","v":20}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-6},{"$f":"N158+1","v":-5},{"$f":"O158+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X158+1","v":5},{"$f":"Y158+1","v":6},7,{"$f":"AA158+1","v":8},{"$f":"AB158+1","v":9},null,{"$f":"N158","v":-6},-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!M$273+'Summary A1'!M286)*(1+D$150)","v":54763436.920058087},{"$f":"'Input A1'!Z$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":2738.1718460029042},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.11592013091041124},{"$f":"SUM(N160:AC160)","v":0.23995467098455125},{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0,0.12403454007414003,0.11592013091041124,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!M$158)*(1+D150)","v":11816812.781844622},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,{"$f":"(D161)/(D$153*1000)","v":590.84063909223107},"$/kW",2,{"$f":"($I161/K161)/($I$168)","v":2.5013157713509638E-2},{"$f":"SUM(N161:AC161)","v":5.3778289084045722E-2},{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,2.876513137053608E-2,2.5013157713509638E-2,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E161<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!M$131*(1+D$150)-D163","v":115768322.16961554},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,5788.4161084807765,"$/kW",2,0.24505180492543607,0.52686138058968757,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0,0.28180957566425147,0.24505180492543607,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$M$126+'Summary A1'!M287)*(1+$D$150)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":0.15},null,null,57.5,"$/kW",1,4.8685092844545867E-3,6.43860352869119E-3,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,0,6.43860352869119E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!M$105*(1+D$150)-D165","v":47570756.348483838},{"$f":"'Input A1'!Z$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2378.5378174241919,"$/kW",2,0.10069507345700893,0.39140175052739379,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,0.22122707638504865,0.17017467414234511,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$M$103*(1+$D$150)","v":0},0,{"$f":"F164","v":0.3},null,null,0,"$/kW",1,0,0,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!M$82*(1+D$150)-D167","v":4360607.0580125488},{"$f":"'Input A1'!Z$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,218.03035290062743,"$/kW",2,9.2302851946923017E-3,4.6641554117299679E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},2.6362617544560686E-2,2.0278936572738993E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$M$78*(1+$D$150)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":0.3},null,null,39.099999999999994,"$/kW",2,1.6552931567145593E-3,1.0873670405252642E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":6.1459876203601898E-3},4.7276827848924535E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":236211935.27801463},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":11810.59676390073},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.2759499192369219},{"$f":"SUM(N160:N167)","v":0},6.1459876203601898E-3,3.109030032945314E-2,0.24150601295778765,0.1766132776710363,0.43460924710892757,0.38598509354935695,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!M$130+'Summary A1'!M$129","v":91625676.858440191},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":4581.2838429220092},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.19394802542597903},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0,0.22304022923987585,0.19394802542597903,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!M$100","v":35110357.224417254},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":1755.5178612208626},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":7.4319608751127197E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,0.1632801804262265,0.12560013878940499,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!M$76","v":3000000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":150},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":6.3502295014625041E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,1.813689047912706E-2,1.3951454214713124E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":129736034.08285744},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":6486.801704142872},"∑",{"$f":"SUM(N174:AC174)","v":0.73795691857532653},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},1.813689047912706E-2,0.17723163464093961,0.12560013878940499,0.22304022923987585,0.19394802542597903,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.2759499192369219},null,{"$f":"'Revised COE 10-90 - DCF'!G182","v":1.2759499192369217},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":15069.729987038989},{"$f":"D177*D$153*1000","v":301394599.74077976},{"$f":"'Revised COE 10-90 - DCF'!G172","v":301394599.74077976}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":8715.7115944239067},{"$f":"D178*D$153*1000","v":174314231.88847813},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":2834.0078606130055},{"$f":"SUM(N178:AC178)","v":0.23995467098455125},{"$f":"N160","v":0},0,0,0,0,0.12403454007414003,0.11592013091041124,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",635.15368702414833,{"$f":"SUM(N179:AC179)","v":5.3778289084045722E-2},0,0,0,0,0,2.876513137053608E-2,2.5013157713509638E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",6222.5473166168349,0.52686138058968757,0,0,0,0,0,0.28180957566425147,0.24505180492543607,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",4622.6882481639177,0.39140175052739379,{"$f":"N164","v":0},0,0,0.22122707638504865,0.17017467414234511,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":20},null,null,null,null,null,null,"Exploration",550.86458812108037,4.6641554117299679E-2,{"$f":"N166","v":0},0,2.6362617544560686E-2,2.0278936572738993E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1 10-90s'!AB552,'Reservoir F1 10-90s'!AD552),IF(D151>D182,'Reservoir B1 10-90s'!Y$552,'Reservoir B1 10-90s'!AA$552))","v":14.869624671763148},null,null,null,null,null,null,"permitting",204.46828649999998,1.7312273933943832E-2,{"$f":"N163+N165+N167","v":0},6.1459876203601898E-3,4.7276827848924535E-3,0,{"$f":"R163+R165+R167","v":6.43860352869119E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.4711303344104198E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.2759499192369217}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.5976124187375047E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":9.3964496380956053}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":0.10642317455156092}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!R71,'LCOE Binary 10-90s'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0},{"$f":"D207*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G211","v":0},{"$f":"D207/D208","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":15069.729987038989},{"$f":"D208*D153*1000","v":301394599.74077976},{"$f":"F177+F207","v":301394599.74077976}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.21050144783615976}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!M$247)","v":933547.08719367546},{"$f":"D217/(D$153*1000)","v":46.677354359683775},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$252)","v":857166.83874873526},{"$f":"D218/(D$153*1000)","v":42.858341937436762},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!M$257-D221))","v":2131039.1913587409},106.55195956793705,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!M$253+'Summary A1'!M$258)","v":991867.65866612922},49.593382933306458,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1 10-90s'!Q225,'O&M Costs B1 10-90s'!Q$75))","v":276532.43778222473},13.826621889111237,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},0,0,0,0,0,-1]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":259.50766068747527},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":2749.2278541436872},{"$f":"D224*D153*1000","v":54984557.082873739},{"$f":"'Revised COE 10-90 - DCF'!G248","v":54984557.082873747},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$259)","v":1565275.231263455},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":78.26376156317275},{"$f":"D222+D226","v":337.77142225064802},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":10.594014245516162},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":829.12740490793237},{"$f":"D228*D153*1000","v":16582548.098158648},{"$f":"'Revised COE 10-90 - DCF'!G251","v":16582548.098158643},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":3578.3552590516197},{"$f":"D229*D$153*1000","v":71567105.181032404},{"$f":"F224+F228","v":71567105.181032389},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":10.59401424551616},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":4.5087427167226177E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":12531.208678548897},{"$f":"F238*D153*1000","v":250624173.57097793},{"$f":"'Revised COE 10-90 - DCF'!G197","v":250622015.6316984},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE 10-90 - DCF'!G197/'Revised COE 10-90 - DCF'!G172","v":0.8315411618099684},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":12531.208678548897},null,null,null,{"$f":"H238+H239","v":250622015.6316984},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,{"$f":"IF(($I240<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":12531.208678548897},null,null,null,{"$f":"D241*D153*1000","v":250624173.57097793},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":9.5367476253279779},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":9.5367476253279779},null,null,null,25,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":79364.813737979435},{"$f":"E248*D245","v":79364.813737979435},null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":79364.813737979435},null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G190/(D153*1000)","v":78986.314826993155},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":4.7919555661677382E-3},null,null,null,null,30,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":24.039359391183208},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.6304493210481246},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.6304493210481246},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":9.5367476253279779},{"$f":"E248","v":9.5367476253279779},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55178.59924976249},null,{"$f":"'Revised COE 10-90 - DCF'!H190/(D153*1000)","v":54912.035239230427},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":79364.813737979435},null,{"$f":"D252","v":78986.314826993155}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.2833078143938861E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":0.26156112050734642},null,{"$f":"'Revised COE 10-90 - DCF'!G5","v":0.19445987409776067},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":0.26156112050734637},{"$f":"SUM(D271:D277)","v":0.21050144783615973}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":7.694749239760032E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":6.4571997638353446E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":8.6919621021970567E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":8.8721410955637688E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":3.9586824604766008E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":2.8561142357458849E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":5.1059672671186628E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":6.2307278722038527E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":5.72094689875306E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":1.42230911204193E-2}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":6.6199740229134279E-3}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":1.845646985882276E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":1.0447040267054258E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":5.9722455039604499E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":0.12155137675058782}]

{"sheet":"Revised COE - DCF","index":14,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["REFERENCE SCENARIO",null,null,null,"COE",null,0.18148862142192174]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":-63288040.692683324}]
[]
[]
["IMPROVED SCENARIO",null,null,null,"COE",null,5.2768154034405011E-2]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-13159039.219006874}]
[]
[]
["REFERENCE SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!T40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!T46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!H279","v":20}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!T56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!T53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!T52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+F10)","v":73028445.600883648},{"$f":"SUM(J34:Z34)","v":75584441.196914583},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,39070218.396472752,36514222.800441824,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!H$158*(1+F10)","v":8888374.4418924712},{"$f":"SUM(J35:Z35)","v":9555002.5250344053},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,5110815.3040881706,4444187.2209462356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!H$131-'Summary A1'!H$126)*(1+F10)","v":87363388.55356884},{"$f":"SUM(J36:Z36)","v":93915642.695086509},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,50233948.418302082,43681694.27678442,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!H$126+'Summary A1'!H$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!H$105-'Summary A1'!H$103)*(1+F10)","v":47570756.348483838},92453764.963278353,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,52256475.84880951,40197289.11446885,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!H$82-'Summary A1'!H$78)*(1+F10)","v":4351570.7339921258},{"$f":"SUM(J40:Z40)","v":10994461.037967809},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6214260.5866774563,4780200.4512903513,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!H$78+'Summary A1'!H$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":223134535.67882091}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":286592678.14828163},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7330995.6866774559,{"$f":"SUM(M34:M42)","v":57036676.300099865},41718164.11446885,94414982.118863001,{"$f":"SUM(P34:P42)","v":84640104.298172474},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":286592678.14828169}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.32728436850313725},{"$f":"SUM(J47:Z47)","v":0.33873932140074703},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.17509713714917843,0.16364218425156862,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":3.9834149450923041E-2},{"$f":"SUM(J48:Z48)","v":4.2821710659742267E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,2.2904635934280746E-2,1.9917074725461521E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.39152786585810906},{"$f":"SUM(J49:Z49)","v":0.4208924557974672},{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.22512852286841267,0.19576393292905453,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":5.1538413652618348E-3},6.8159552055587751E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,6.8159552055587751E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.21319315812661571},0.41434090281907771,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0.23419268420208741,0.18014821861699029,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":1.950200456757515E-2},4.9272789640207003E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},2.7849837622725696E-2,2.1422952017481307E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":3.5046121283780472E-3},1.1510951104839625E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":6.5061897549093528E-3},5.0047613499302713E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.2843940866276398},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":6.5061897549093528E-3},3.2854598972655968E-2,0.25561563621956873,{"$f":"SUM(N47:N53)","v":0.18696417382254907},0.42313029595187185,0.37932319190608466,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.2843940866276395}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":286592678.14828163}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":19.764681772249542},{"$f":"'DrwDwn Summary'!N11","v":19.526385097456046},{"$f":"'DrwDwn Summary'!N12","v":19.285263473606118},{"$f":"'DrwDwn Summary'!N13","v":19.041467199609261},{"$f":"'DrwDwn Summary'!N14","v":18.795143422571947},{"$f":"'DrwDwn Summary'!N15","v":18.546436184459218},{"$f":"'DrwDwn Summary'!N16","v":18.295486468153779},{"$f":"'DrwDwn Summary'!N17","v":18.042432242922345},{"$f":"'DrwDwn Summary'!N18","v":17.78740850930069},{"$f":"'DrwDwn Summary'!N19","v":17.53054734340612},{"$f":"'DrwDwn Summary'!N20","v":17.271977940685804},{"$f":"'DrwDwn Summary'!N21","v":17.011826659112216},{"$f":"'DrwDwn Summary'!N22","v":16.750217061830689},{"$f":"'DrwDwn Summary'!N23","v":16.487269959270769},{"$f":"'DrwDwn Summary'!N24","v":16.223103450727017},{"$f":"'DrwDwn Summary'!N25","v":15.957832965417911},{"$f":"'DrwDwn Summary'!N26","v":15.691571303029828},{"$f":"'DrwDwn Summary'!N27","v":15.424428673753104},{"$f":"'DrwDwn Summary'!N28","v":15.156512737818515},{"$f":"'DrwDwn Summary'!N29","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N30","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N31","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N32","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N33","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N34","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N35","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N36","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N37","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N38","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N39","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N40","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N41","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N42","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N43","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N44","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N45","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N46","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N47","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N48","v":14.910333650494989},{"$f":"'DrwDwn Summary'!N49","v":14.910333650494989}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":164481681.70866069},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":162498576.78102919},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":160491962.62735012},158463090.03514826,156413183.56264374,154343441.9270696,152255038.38797575,150149121.12559974,{"$f":"IF(R$60>$F$14,0,R61*1000*8760*$F$13)","v":148026813.61440033},145889214.99182573,143737400.42238724,141572421.45713186,139395306.38855499,137207060.60105133,135008666.91695023,132801085.93820785,130585256.38381422,128362095.42297333,126132499.00412567,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":124083796.6394193},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":1581185565.3140476},{"$f":"SUM(J63:S63)","v":1098804118.9251475},null,{"$f":"J62/(1+$F11)^J60","v":153721197.8585614},141932550.24982896,131009248.35075186,120890732.67407052,111520438.16920707,102845552.32517833,94816785.856740415,87388155.537537798,80516778.732086882,74162679.171184272,68288603.512154236,62859848.225636229,57844096.353780262,53211263.690396629,48933353.941269733,44984322.432230264,41339947.943305537,37977712.259087592,34876687.038122162,32065610.992917608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":29851553.662464149},{"$f":"K62*$G$1","v":29491642.68301329},29127465.046536356,28759247.756736923,28387213.056998201,28011578.500858299,27632557.021575492,27250357.000798244,26865182.336357273,26477232.509192809,26086702.649429813,25693783.601618156,25298661.989145245,24901520.277838878,24502536.838768709,24101886.010259498,23699738.159126647,23296259.741144601,22891613.360760685,22519797.192886293,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":286967188.46108854},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":27898648.282676775},25759142.879739095,23776687.876700126,21940292.415703129,20239690.583698053,18665297.510872733,17208167.752797384,15859955.877112212,14612879.173420357,13459682.403734503,12393604.510249076,11408347.197261954,10498045.304644389,9657238.8912884444,8880846.9483520053,8164142.6638246998,7502730.1618845304,6892522.6426602248,6329721.850312598,5819543.5341562349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":57318535.629656345},{"$f":"K68*$G$44","v":91709657.007450148},{"$f":"L68*$G$44","v":55025794.204470083},33001146.888774637,33001146.888774637,{"$f":"O68*$G$44","v":16536397.529155878}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":238313608.55365247},null,null,{"$f":"J69/(1+$F18)^J60","v":53568724.887529291},{"$f":"K69/(1+$F18)^K60","v":80102766.186959684},44917438.983341873,25176416.953523256,23529361.638806775,11018899.903491611]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":22468865.966825288},{"$f":"K69*$F$16","v":35950185.546920456},21570111.328152273,12936449.580399659,12936449.580399659,6482267.8314291043]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":93418934.553031772},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":20998940.155911483},{"$f":"K71/(1+$F$18)^(K60)","v":31400284.345288195},17607636.081470016,9869155.4457811154,9223509.7624122575,4319408.762168712]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,{"$f":"IF(T$60>$F$14,0,IF(T$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(U$60>$F$14,0,IF(U$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},{"$f":"IF(K88=0,0,K88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G77,$J$68,IF(L$60=$G77+1,$K$68,IF(L$60=$G77+2,$L$68,IF(L$60=$G77+3,$M$68,IF(L$60=$G77+4,$N$68,IF(L$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G78,$J$68,IF(L$60=$G78+1,$K$68,IF(L$60=$G78+2,$L$68,IF(L$60=$G78+3,$M$68,IF(L$60=$G78+4,$N$68,IF(L$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G79,$J$68,IF(L$60=$G79+1,$K$68,IF(L$60=$G79+2,$L$68,IF(L$60=$G79+3,$M$68,IF(L$60=$G79+4,$N$68,IF(L$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$247)","v":929237.7770270789},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":929237.7770270789},{"$f":"IF(K$60>$F$14,0,$F115)","v":929237.7770270789},929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,929237.7770270789,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$257-F119)","v":1724449.3266112155},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1724449.3266112155},1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,1724449.3266112155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$252)","v":1143053.9311442657},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1143053.9311442657},1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,1143053.9311442657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!H$253+'Summary A1'!H$258))","v":796079.78580221115},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":796079.78580221115},796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,796079.78580221115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":222022.10490218297},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":222022.10490218297},222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,222022.10490218297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":4814842.925486953},{"$f":"SUM(K114:K119)","v":4814842.925486953},4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,4814842.925486953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":51008514.54253149},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":4499853.201389675},4205470.2816725941,3930346.0576379383,3673220.6146148955,3432916.4622569117,3208333.1422961792,2998442.1890618494,2802282.4196839714,2618955.5324149262,2447621.9929111465,2287497.1896365848,2137847.8407818554,1997988.6362447247,1867279.0992941353,1745120.6535459207,1630953.8818186177,1524255.9643164652,1424538.2844079114,1331344.1910354311,1244246.9075097488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$259)","v":1489225.7942492964},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1489225.7942492964},{"$f":"IF(K$60>$F$14,0,$F123)","v":1489225.7942492964},1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,1489225.7942492964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":15776879.279067162},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1391799.8077096227},1300747.4838407689,1215651.8540567933,1136123.2280904611,1061797.4094303374,992334.02750498836,927414.97897662455,866742.97100619122,810040.15981887013,757046.87833539268,707520.44704242307,661234.06265647023,617975.75949202816,577547.43877759646,539763.96147438919,504452.30044335441,471450.74807790131,440608.17577373958,411783.3418446164,384844.2447145948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":522402.18909312267},{"$f":"IF(K60>10,$F20,$F19)*K64","v":516103.74695273262},509730.63831438631,503286.83574289619,496776.22849746858,490202.62376502028,483569.74787757115,476881.24751396931,470140.69088625233,463351.56891087419,913034.59273004357,899282.42605663557,885453.16962008364,871553.20972436084,857588.78935690492,843566.01035908249,829490.8355694327,815369.09094006114,801206.46762662404,788192.90175102034,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":6553993.8129001483},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":488226.34494684357},450785.00039543421,416092.03784225229,383955.1172748048,354194.58521471597,326642.70644027286,301142.93567395426,277549.22784946376,255725.38553485626,235544.4420653538,433776.15785871772,399292.15190416842,367431.58566255367,338003.36119509558,310829.64319232019,285744.99323386454,262595.55566595856,241238.2924931079,221540.26476094095,203684.02369546826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":3489857.7832379523},{"$f":"SUM(T127:AW127)","v":3064136.0296621956}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":23025082.753634777},22671470.216324311,22313665.688485723,21951892.20125778,21586368.108764485,21217307.15735703,20844918.553961672,20469407.033548027,20090972.925734773,19709812.220545687,18869599.336963519,18490432.455825273,18109140.099788912,17725898.348378271,17340879.329675555,16954251.280164167,16566178.603820967,16176821.930468291,15786338.173397813,15427535.571399024,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":9025832.4394248333},8887216.3247991297,8746956.949886404,8605141.7428930495,8461856.2986356784,8317184.4056839561,8171208.0731529761,8024007.5571508268,7875661.3868880318,7726246.3904539095,7396882.9400896998,7248249.5226835068,7098782.9191172533,6948552.1525642825,6797624.6972328182,6646066.5018243538,6493942.0126978187,6341314.1967435703,6188244.5639719432,6047593.9439884173,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":83742097.924023166},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":8435357.4200232085},7762438.9246214777,7140122.3874479532,6564821.4346434036,6033186.5937040672,5542091.1527754664,5088617.7184413029,4670045.4533604542,4283837.9734954685,3927631.8834456634,3514205.8005588492,3218309.471632428,2945742.5347120725,2694768.3248724742,2463772.0145346355,2251252.6634249147,2055815.7343790887,1876166.0528743027,1711101.1886472714,1562813.196428678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J132-'Revised COE 10-90 - DCF'!J132","v":345584.71341491025},{"$f":"K132-'Revised COE 10-90 - DCF'!K132","v":319560.80506162625},{"$f":"L132-'Revised COE 10-90 - DCF'!L132","v":295424.50876259897},{"$f":"M132-'Revised COE 10-90 - DCF'!M132","v":273044.61534195021},{"$f":"N132-'Revised COE 10-90 - DCF'!N132","v":252298.55746221263},{"$f":"O132-'Revised COE 10-90 - DCF'!O132","v":233071.88308484294},{"$f":"P132-'Revised COE 10-90 - DCF'!P132","v":215257.75694561098},{"$f":"Q132-'Revised COE 10-90 - DCF'!Q132","v":198756.48897830863},{"$f":"R132-'Revised COE 10-90 - DCF'!R132","v":183475.08860924887},{"$f":"S132-'Revised COE 10-90 - DCF'!S132","v":169326.84384362493},{"$f":"T132-'Revised COE 10-90 - DCF'!T132","v":154062.68107432919},{"$f":"U132-'Revised COE 10-90 - DCF'!U132","v":142119.42044709856},{"$f":"V132-'Revised COE 10-90 - DCF'!V132","v":131069.46893415786},{"$f":"W132-'Revised COE 10-90 - DCF'!W132","v":120848.47017090535},{"$f":"X132-'Revised COE 10-90 - DCF'!X132","v":111396.50755547453},{"$f":"Y132-'Revised COE 10-90 - DCF'!Y132","v":102657.81460551405},{"$f":"Z132-'Revised COE 10-90 - DCF'!Z132","v":94580.502714783652},{"$f":"AA132-'Revised COE 10-90 - DCF'!AA132","v":87116.305408290355},{"$f":"AB132-'Revised COE 10-90 - DCF'!AB132","v":80220.338226562366},{"$f":"AC132-'Revised COE 10-90 - DCF'!AC132","v":73944.425194364507},{"$f":"AD132-'Revised COE 10-90 - DCF'!AD132","v":0},{"$f":"AE132-'Revised COE 10-90 - DCF'!AE132","v":0},{"$f":"AF132-'Revised COE 10-90 - DCF'!AF132","v":0},{"$f":"AG132-'Revised COE 10-90 - DCF'!AG132","v":0},{"$f":"AH132-'Revised COE 10-90 - DCF'!AH132","v":0},{"$f":"AI132-'Revised COE 10-90 - DCF'!AI132","v":0},{"$f":"AJ132-'Revised COE 10-90 - DCF'!AJ132","v":0},{"$f":"AK132-'Revised COE 10-90 - DCF'!AK132","v":0},{"$f":"AL132-'Revised COE 10-90 - DCF'!AL132","v":0},{"$f":"AM132-'Revised COE 10-90 - DCF'!AM132","v":0},{"$f":"AN132-'Revised COE 10-90 - DCF'!AN132","v":0},{"$f":"AO132-'Revised COE 10-90 - DCF'!AO132","v":0},{"$f":"AP132-'Revised COE 10-90 - DCF'!AP132","v":0},{"$f":"AQ132-'Revised COE 10-90 - DCF'!AQ132","v":0},{"$f":"AR132-'Revised COE 10-90 - DCF'!AR132","v":0},{"$f":"AS132-'Revised COE 10-90 - DCF'!AS132","v":0},{"$f":"AT132-'Revised COE 10-90 - DCF'!AT132","v":0},{"$f":"AU132-'Revised COE 10-90 - DCF'!AU132","v":0},{"$f":"AV132-'Revised COE 10-90 - DCF'!AV132","v":0},{"$f":"AW132-'Revised COE 10-90 - DCF'!AW132","v":0}]
[]
[]
["IMPROVED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!W40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!W46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!J279","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":5}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!W53","v":1},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!W52","v":1},{"$f":"G154+F154","v":2.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":3.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":4.5},{"$f":"F156+G156","v":4.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-5},{"$f":"J160+1","v":-4},{"$f":"K160+1","v":-3},{"$f":"L160+1","v":-2},{"$f":"M160+1","v":-1},{"$f":"N160+1","v":0},{"$f":"O160+1","v":1},{"$f":"P160+1","v":2},{"$f":"Q160+1","v":3},{"$f":"R160+1","v":4},{"$f":"S160+1","v":5},{"$f":"T160+1","v":6},{"$f":"U160+1","v":7},{"$f":"V160+1","v":8},{"$f":"W160+1","v":9},{"$f":"X160+1","v":10}]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!J$273+'Summary A1'!J$286)*(1+F138)","v":77290130.24447605},{"$f":"SUM(J162:Z162)","v":79995284.803032711},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,41350219.680794686,38645065.122238025,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!J$158*(1+F138)","v":1858380.1090341075},{"$f":"SUM(J163:Z163)","v":1923423.4128503012},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,994233.3583332476,929190.05451705377,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!J$131-'Summary A1'!J$126)*(1+F138)","v":49148762.692555763},50868969.386795215,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,26294588.040517334,24574381.346277881,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!J$126+'Summary A1'!J$287)*(1+F138)","v":1100000},1218195,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,629695,588500,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!J$105-'Summary A1'!J$103)*(1+F138)","v":11730656.691787181},12991115.753319714,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,6715214.4232135722,6275901.330106142,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":7.0000000000000007E-2}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!J$82-'Summary A1'!J$78)*(1+F138)","v":2005959.1126902518},2377004.3787032366,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},1228693.0846437023,1148311.2940595346,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!J$78+'Summary A1'!J$103)*(1+F138)","v":544500},690382.17047250003,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":356864.21372250002},333517.95675000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":143678388.85054335},null,null,null,{"$f":"SUM(J162:J169)","v":0},356864.21372250002,1562211.0413937024,8493220.7172731068,75503442.4097514,64148636.523032963,0,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":150064374.90517369}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.53793845311610866},{"$f":"SUM(J175:Z175)","v":0.55676629897517249},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0.28779707241711816,0.26896922655805433,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":1.2934305039898697E-2},{"$f":"SUM(J176:Z176)","v":1.3387005716295152E-2},{"$f":"H163","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,6.9198531963458034E-3,6.4671525199493487E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.34207484567272761},{"$f":"SUM(J177:Z177)","v":0.35404746527127307},{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0.18301004243490929,0.17103742283636381,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":7.6559878545425387E-3},8.478623749513135E-3,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,4.3826702473328764E-3,4.0959535021802586E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":8.1645241052846193E-2},9.0418022203974519E-2,{"$f":"H166","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,4.6737818240701806E-2,4.3680203963272712E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":1.3961453275877724E-2},1.6543924230496741E-2,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},8.5516903027205386E-3,7.9922339277762044E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":3.7897139879985568E-3},4.8050522837547061E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":2.4837709872548483E-3},2.3212812964998582E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.0444463924304797},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":2.4837709872548483E-3},{"$f":"SUM(L175:L181)","v":1.0872971599220398E-2},5.9112722415810885E-2,0.52550312551382627,0.44647380191436747,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.0444463924304799}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":150064374.90517369}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},{"$f":"L187+1","v":4},{"$f":"M187+1","v":5},{"$f":"N187+1","v":6},{"$f":"O187+1","v":7},{"$f":"P187+1","v":8},{"$f":"Q187+1","v":9},{"$f":"R187+1","v":10},{"$f":"S187+1","v":11},{"$f":"T187+1","v":12},{"$f":"U187+1","v":13},{"$f":"V187+1","v":14},{"$f":"W187+1","v":15},{"$f":"X187+1","v":16},{"$f":"Y187+1","v":17},{"$f":"Z187+1","v":18},{"$f":"AA187+1","v":19},{"$f":"AB187+1","v":20},{"$f":"AC187+1","v":21},{"$f":"AD187+1","v":22},{"$f":"AE187+1","v":23},{"$f":"AF187+1","v":24},{"$f":"AG187+1","v":25},{"$f":"AH187+1","v":26},{"$f":"AI187+1","v":27},{"$f":"AJ187+1","v":28},{"$f":"AK187+1","v":29},{"$f":"AL187+1","v":30},{"$f":"AM187+1","v":31},{"$f":"AN187+1","v":32},{"$f":"AO187+1","v":33},{"$f":"AP187+1","v":34},{"$f":"AQ187+1","v":35},{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":39.757919796556749},{"$f":"'DrwDwn Summary'!$N59","v":39.514216369913505},{"$f":"'DrwDwn Summary'!$N60","v":39.268929957167536},{"$f":"'DrwDwn Summary'!$N61","v":39.022100380290766},{"$f":"'DrwDwn Summary'!$N62","v":38.773767049193793},{"$f":"'DrwDwn Summary'!$N63","v":38.52396896477098},{"$f":"'DrwDwn Summary'!$N64","v":38.272744721923225},{"$f":"'DrwDwn Summary'!$N65","v":38.020132512563642},{"$f":"'DrwDwn Summary'!$N66","v":37.766170128601182},{"$f":"'DrwDwn Summary'!$N67","v":37.510894964906278},{"$f":"'DrwDwn Summary'!$N68","v":37.254344022256348},{"$f":"'DrwDwn Summary'!$N69","v":36.996553910262151},{"$f":"'DrwDwn Summary'!$N70","v":36.737560850276758},{"$f":"'DrwDwn Summary'!$N71","v":36.477400678282706},{"$f":"'DrwDwn Summary'!$N72","v":36.216108847763564},{"$f":"'DrwDwn Summary'!$N73","v":35.95372043255508},{"$f":"'DrwDwn Summary'!$N74","v":35.690270129679035},{"$f":"'DrwDwn Summary'!$N75","v":35.425792262157806},{"$f":"'DrwDwn Summary'!$N76","v":35.160320781812935},{"$f":"'DrwDwn Summary'!$N77","v":34.893889272043197},{"$f":"'DrwDwn Summary'!$N78","v":34.626530950587089},{"$f":"'DrwDwn Summary'!$N79","v":34.358278672266565},{"$f":"'DrwDwn Summary'!$N80","v":34.089164931714414},{"$f":"'DrwDwn Summary'!$N81","v":33.8192218660826},{"$f":"'DrwDwn Summary'!$N82","v":33.548481257735183},{"$f":"'DrwDwn Summary'!$N83","v":33.276974536923191},{"$f":"'DrwDwn Summary'!$N84","v":33.004732784443235},{"$f":"'DrwDwn Summary'!$N85","v":32.731786734278288},{"$f":"'DrwDwn Summary'!$N86","v":32.458166776223401},{"$f":"'DrwDwn Summary'!$N87","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N88","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N89","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N90","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N91","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N92","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N93","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N94","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N95","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N96","v":32.183902958493114},{"$f":"'DrwDwn Summary'!$N97","v":32.183902958493114}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":330865408.54694527},328837308.63042015,326796035.10354823,324741919.36477971,322675289.38339072,320596469.72482407,318505781.57584506,316403542.76955462,314290067.81021905,312165667.89795005,310030650.95321733,307885321.64120156,305729981.39600319,303564928.44466865,301390457.83108836,299206861.43972331,297014428.01918894,294813443.20567721,292604189.54624724,290386946.52194345,288161990.57078576,285929595.11060232,283690030.56172734,281443564.36953932,279190461.02687222,276930982.09627473,274665386.23213661,272393929.2026639,270116863.91173112,267834440.42057967,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":3850073392.8144798},{"$f":"SUM(J190:S190)","v":2266777505.1073852},null,{"$f":"J189/(1+$F139)^J187","v":309220007.98779929},287219240.65893978,266762909.63137475,247744055.43451396,230063021.79125085,213626964.5841625,198349393.26510745,184149742.60851431,170952972.84103811,158689196.30468431,147293328.92722782,136704764.88337386,126867072.93296534,117727713.01903304,109237771.79906642,101351715.86776707,94027161.509221062,87224659.891086742,80907496.683420539,75041505.150364846,69594891.824450359,64538073.930871755,59843527.78310436,55485647.421796173,51440612.816256091,47686266.992209978,44202001.491046757,40968649.604660392,37968386.866407365,35184638.312764294,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":17459156.842861552},{"$f":"K189*$G$5","v":17352137.75406919},17244423.518176861,17136031.622469027,17026979.373278975,16917283.897325978,16806962.143042751,16696030.881895311,16584506.709693234,16472406.047891948,16359745.144886227,16246540.077295255,16132806.751240075,16018560.90361141,15903818.103330718,15788593.752602197,15672903.088157261,15556761.182490489,15440182.945088616,15323183.123650443,15205776.305299988,15087976.917791322,14969799.230706293,14851257.356643833,14732365.252402542,14613136.720155282,14493585.408616729,14373724.814202981,14253568.282184644,14133129.007831819,{"$f":"AN189*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":203161265.83579883},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":16316969.012020141},{"$f":"K191/(1+$F$139)^(K$60)","v":15156029.132735776},14076586.306094447,13072996.478276605,12140000.971501403,11272700.573079471,10466531.336443968,9717241.9833621196,9020872.803515356,8373735.9542015167,7772397.0690722419,7213658.090602993,6694541.24642081,6212274.0947065642,5764275.5686683208,5348142.9545615828,4961639.7419364545,4602684.2887314539,4269339.2475288473,3959801.7027480491,3672393.9718003506,3405555.0262680594,3157832.4920210466,2927875.1898520277,2714426.1807123898,2516316.2819706998,2332458.0233085551,2161840.0129202856,2003521.686604464,1856628.4141327741,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":30012874.981034741},{"$f":"K195*$G$172","v":48020599.969655581},28812359.981793348,17279912.770330749,17279912.770330749,8658714.4320285339]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":124784704.65493481},null,null,{"$f":"J196/(1+$F146)^J187","v":28049415.870125923},{"$f":"K196/(1+$F146)^K187","v":41943051.768412597},23519468.281352855,13182762.717084216,12320338.987929173,5769667.0300300242]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":11765046.992565619},{"$f":"K196*$F$144","v":18824075.188104987},11294445.112862993,6773725.8059696537,6773725.8059696537,3394216.0573551855]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":48915604.22473444},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":10995371.021089362},{"$f":"K198/(1+$F$146)^(K187)","v":16441676.293217737},9219631.566290319,5167642.9850970125,4829572.8832682353,2261709.4757717699]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,{"$f":"IF(R$187=$G203,1,0)*$F$202","v":0},0,{"$f":"IF(T$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$187=$G203,1,0)*$F$202","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$247)","v":1005889.5497360164},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1005889.5497360164},1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,{"$f":"IF(T$187>$F$142,0,$F242)","v":1005889.5497360164},1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,{"$f":"IF(AD$187>$F$142,0,$F242)","v":1005889.5497360164},1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,1005889.5497360164,0,0,0,0,0,0,{"$f":"IF(AT$187>$F$142,0,$F242)","v":0},0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$257-F246)","v":545813.45165833342},null,null,null,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,545813.45165833342,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$252)","v":1053956.3215155823},null,null,null,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,1053956.3215155823,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!J$253+'Summary A1'!J$258))","v":392010.52968452009},null,null,null,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,392010.52968452009,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!Q81,'O&M Costs B1'!Q$75))","v":275836.60015319107},null,null,null,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,275836.60015319107,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":3273506.452747643},{"$f":"SUM(K241:K246)","v":3273506.452747643},3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,3273506.452747643,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":40621076.386617683},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":3059351.8249977971},2859207.3130820533,2672156.3673664047,2497342.3994078552,2333964.8592596776,2181275.5694015678,2038575.2985061381,1905210.5593515311,1780570.6162163839,1664084.6880526952,1555219.334628687,1453476.0136716703,1358388.7978239909,1269522.240957001,1186469.3840719634,1108849.8916560407,1036308.3099589165,968512.43921394064,905151.8123494772,845936.27322381048,790594.64787272003,738873.50268478505,690535.98381755617,645360.73253977206,603140.87153249723,563683.0575070068,526806.59580094088,492342.61289807566,460133.28308231366,430031.10568440531,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$259)","v":1031734.1222161426},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1031734.1222161426},1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,1031734.1222161426,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":12802831.213008381},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":964237.49739826401},901156.53962454584,842202.37348088389,787105.02194475138,735612.17004182364,687488.00938488194,642512.15830362798,600478.65262021311,561195.00244879723,524481.31069981051,490169.44925215928,458102.28902070969,428132.98039318662,400124.28074129589,373947.92592644476,349484.04292191099,326620.60086159909,305252.89800149447,285283.0822443873,266619.70303213771,249177.29255339972,232875.97434897171,217641.09752240346,203402.89488075089,190096.16343995408,177659.96583173281,166037.35124461006,155175.09462113093,145023.45291694478,135535.93730555588,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":305535.2447500772},303662.41069621086,301777.41156809509,299880.55339320801,297972.13903238211,296052.46820320463,294121.83750324819,292180.54043316795,290228.86741963163,288267.1058381091,572591.08007101796,568628.90270533401,564648.23629340262,560649.63162639947,556633.63361657516,552600.78134107694,548551.60808550415,544486.64138716715,540406.40307810158,536311.40932776558,532202.17068549967,528079.19212269632,523942.9730747203,519794.00748253422,515632.783834089,511459.78520543489,507275.48930158559,503080.36849710438,498874.88987646258,494659.51527411374,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":5017405.1746064173},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":285546.95771035249},265230.50982287613,246340.26035665284,228777.43836984065,212450.01700127457,197272.26002889074,183164.29838776946,170051.73470883709,157865.27406151872,146540.37919852653,272033.89741752844,252478.03317110479,234308.94362472833,217429.59331472978,201749.64490339122,187185.00340965542,173657.39096777592,161093.9501056009,149426.87366350967,138593.05959618173,128533.7890130123,119194.42591938209,110524.13722073664,102475.63164482098,95004.916324933656,88071.06986897449,81636.030815799444,75664.40045221,70123.259031156253,64981.994494647108,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":2093239.129646539},{"$f":"SUM(T254:AW254)","v":2924166.0449598785}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":12848381.023147689},12743234.768409194,12637405.531644979,12530910.494112033,12423766.659282807,12315990.854158988,12207599.730575716,12098609.766498357,11989037.267309817,11878898.367090054,11481913.489851424,11372670.599626135,11262917.939982885,11152670.697021225,11041943.894750357,10930752.396297334,10819110.905107971,10707033.966139536,10594535.967046728,10481631.139358891,10368333.559650702,10254657.15070484,10140615.682667786,10026222.774197513,9911491.8936046679,9796436.3599860612,9681069.3443513587,9565403.87074209,9449452.8173443954,9333228.9175939206,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":5036565.3610738944},4995348.0292164041,4953862.9684048323,4912116.9136919174,4870116.5304388609,4827868.4148303233,4785379.0943856807,4742655.0284673562,4699702.6087854486,4656528.1598993009,4500910.0880217589,4458086.8750534449,4415063.8324732911,4371846.9132323209,4328442.0067421403,4284854.9393485552,4241091.4748023245,4197157.3147266982,4153058.0990823177,4108799.4066286855,4064386.7553830757,4019825.6030762973,3975121.3476057723,3930279.3274854254,3885304.8222930301,3840203.0531145362,3794979.1829857328,3749638.3173308996,3704185.504399003,3658625.7356968168,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":56730221.600133985},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":4707070.4309101813},4363130.4299208699,4043827.8235170781,3747430.4744732305,3472325.7786778617,3217012.575831539,2980093.5958486008,2760268.4063791628,2556326.8290291531,2367142.7938901898,2138349.9600073565,1979443.8878578872,1832094.5256349302,1695477.6080398669,1568826.5765964764,1451428.6144969985,1342620.9485380799,1241787.400552884,1148355.1718744175,1061791.8454232004,981602.59100559785,907327.56033944897,838539.45919645717,774841.28486838005,715864.217930682,661265.65799509035,610727.39381530427,563953.89873995667,520670.74309702736,480623.11564608105,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revised COE 10-90 - DCF","index":15,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["P10 SCENARIO",null,null,null,"COE",null,0.17679271701605448]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":-77434441.16043207}]
[]
[]
["P90 SCENARIO",null,null,null,"COE",null,0.19445987409776067]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-64154753.274521358}]
[]
[]
["P10 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Y46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!L279","v":20}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Y56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Y52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5},null,{"$f":"SUM(J29:AS29)","v":0}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+F10)","v":103435787.0818226},{"$f":"SUM(J34:Z34)","v":107056039.6296864},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,55338146.088775098,51717893.540911302,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!L$158*(1+F10)","v":7258670.0628402987},{"$f":"SUM(J35:Z35)","v":7803070.3175533209},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,4173735.2861331715,3629335.0314201494,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!L$131-'Summary A1'!L$126)*(1+F10)","v":71581011.071500942},{"$f":"SUM(J36:Z36)","v":76949586.901863515},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,41159081.366113037,35790505.535750471,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!L$126+'Summary A1'!L$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!L$105-'Summary A1'!L$103)*(1+F10)","v":47570756.348483838},92453764.963278353,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,52256475.84880951,40197289.11446885,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!L$82-'Summary A1'!L$78)*(1+F10)","v":4346541.9319081921},{"$f":"SUM(J40:Z40)","v":10981755.518062644},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6207079.2058614949,4774676.3122011498,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!L$78+'Summary A1'!L$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":236124766.49655586}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":299333583.06044424},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7323814.3058614954,{"$f":"SUM(M34:M42)","v":57031152.16101066},41718164.11446885,100670962.74102131,{"$f":"SUM(P34:P42)","v":91137734.108081922},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":299333583.0604443}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.43805564582032663},{"$f":"SUM(J47:Z47)","v":0.45338759342403806},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.23435977051387474,0.21902782291016332,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":3.0740824736596083E-2},{"$f":"SUM(J48:Z48)","v":3.3046386591840789E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,1.7675974223542747E-2,1.5370412368298041E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.30314910262725459},{"$f":"SUM(J49:Z49)","v":0.32588528532429867},0.15,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.17431073401067138,0.15157455131362729,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":4.870306563190499E-3},6.4409804298194342E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,6.4409804298194342E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.20146449292170165},0.39154624199332722,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0.22130874547448931,0.17023749651883793,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":1.8407818867961025E-2},4.6508274760846936E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},2.6287285734391746E-2,2.022098902645519E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":3.3118084629695384E-3},1.0877684573750396E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":6.1482564982067462E-3},4.7294280755436503E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1.0000000000000002},{"$f":"SUM(G47:G53)","v":1.2676924470979214},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":6.1482564982067462E-3},3.1016713809935398E-2,0.2415297345009445,{"$f":"SUM(N47:N53)","v":0.17667847694865738},0.42634647874808884,0.38597278659208867,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.2676924470979216}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":299333583.06044424}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},{"$f":"AV60+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!N10","v":19.765245124664673},{"$f":"'DrwDwn Summary 10-90s'!N11","v":19.527520011884487},{"$f":"'DrwDwn Summary 10-90s'!N12","v":19.286977791396552},{"$f":"'DrwDwn Summary 10-90s'!N13","v":19.043768401180095},{"$f":"'DrwDwn Summary 10-90s'!N14","v":18.798038634624326},{"$f":"'DrwDwn Summary 10-90s'!N15","v":18.549932187084362},{"$f":"'DrwDwn Summary 10-90s'!N16","v":18.299589701836691},{"$f":"'DrwDwn Summary 10-90s'!N17","v":18.047148815442853},{"$f":"'DrwDwn Summary 10-90s'!N18","v":17.792744202533321},{"$f":"'DrwDwn Summary 10-90s'!N19","v":17.536507620020362},{"$f":"'DrwDwn Summary 10-90s'!N20","v":17.278567950747359},{"$f":"'DrwDwn Summary 10-90s'!N21","v":17.019051246587477},{"$f":"'DrwDwn Summary 10-90s'!N22","v":16.758080770994727},{"$f":"'DrwDwn Summary 10-90s'!N23","v":16.49577704102067},{"$f":"'DrwDwn Summary 10-90s'!N24","v":16.232257868801675},{"$f":"'DrwDwn Summary 10-90s'!N25","v":15.967638402525294},{"$f":"'DrwDwn Summary 10-90s'!N26","v":15.70203116688281},{"$f":"'DrwDwn Summary 10-90s'!N27","v":15.435546103015607},{"$f":"'DrwDwn Summary 10-90s'!N28","v":15.168290607962147},{"$f":"'DrwDwn Summary 10-90s'!N29","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N30","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N31","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N32","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N33","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N34","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N35","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N36","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N37","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!N38","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N39","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N40","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N41","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N42","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N43","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N44","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N45","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N46","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N47","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N48","v":14.922719230842464},{"$f":"'DrwDwn Summary 10-90s'!$N49","v":14.922719230842464}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":164486369.92745942},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":162508021.5389027},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":160506229.18000209},158482240.63462076,156437277.51734364,154372535.66091606,152289185.49868494,150188372.44211543,148071217.25348231,145938816.41380942,143792242.48611951,141632544.47410101,139460748.17621809,137277856.53537402,135084849.98416752,132882686.78581549,130672303.37079874,128454614.66929588,126230514.43946099,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":124186869.43907098},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AP$60>$F$14,0,AP61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AR$60>$F$14,0,AR61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AT$60>$F$14,0,AT61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AV$60>$F$14,0,AV61*1000*8760*$F$13)","v":0},0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":1581625777.7499542},{"$f":"SUM(J63:S63)","v":1098973047.7659585},null,{"$f":"J62/(1+$F11)^J60","v":153725579.3714574},141940799.66713485,131020894.10739221,120905342.57471591,111537616.82591721,102864938.70848869,94838050.961120665,87411000.161116093,80540931.369677097,74187894.018938556,68314658.581572458,62886543.564196162,57871252.369066723,53238719.574320897,48960966.190746792,45011963.462524503,41367504.790151894,38005085.365639701,34903789.122756064,32092246.963020831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":29079992.251583386},{"$f":"K62*$G$1","v":28730234.66476611},28376332.354734097,28018505.920586757,27656971.334885716,27291940.012151111,26923618.876474436,26552210.428260706,26177912.810117621,25800919.871904533,25421421.234952413,25039602.355473489,24655644.587165359,24269725.243028902,23882017.656407099,23492691.241257679,23101911.551669642,22709840.340635147,22316635.618086606,21955334.065851379,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,{"$f":"AP62*$G$1","v":0},0,{"$f":"AR62*$G$1","v":0},0,{"$f":"AT62*$G$1","v":0},0,{"$f":"AV62*$G$1","v":0},0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":279619918.55104482},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":27177562.851947088},25094099.628584251,23163539.855118632,21375184.015540875,19719038.328149498,18185771.99996363,16766676.705923561,15453628.21557449,14239050.087848788,13115879.353307243,12077534.102660319,11117882.900462713,10231215.943449084,9412217.883999994,8655942.2405933086,7957787.3187670773,7313473.568025602,6719022.3022185341,6170735.7131674532,5673675.535742675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":59866716.612088859},{"$f":"K68*$G$44","v":95786746.579342172},{"$f":"L68*$G$44","v":57472047.947605304},34468262.089410163,34468262.089410163,{"$f":"O68*$G$44","v":17271547.74258766}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":248908195.42682251},null,null,{"$f":"J69/(1+$F18)^J60","v":55950202.44120454},{"$f":"K69/(1+$F18)^K60","v":83663854.117689028},46914310.720199451,26295672.115610242,24575394.500570316,11508761.531548928]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":23467752.911938835},{"$f":"K69*$F$16","v":37548404.659102134},22529042.795461278,13511558.739048785,13511558.739048785,6770446.7150943624]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":97572012.607314423},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":21932479.356952179},{"$f":"K71/(1+$F$18)^(K60)","v":32796230.814134102},18390409.802318186,10307903.469319215,9633554.6442235652,4511434.52036718]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary 10-90s'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,IF(AO$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN60=$G76,$J$68,IF(AN60=$G76+1,$K$68,IF(AN60=$G76+2,$L$68,IF(AN60=$G76+3,$M$68,IF(AN60=$G76+4,$N$68,IF(AN60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN88=0,0,AN88*$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G77,$J$68,IF(AN$60=$G77+1,$K$68,IF(AN$60=$G77+2,$L$68,IF(AN$60=$G77+3,$M$68,IF(AN$60=$G77+4,$N$68,IF(AN$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN91=0,0,AN91*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN94=0,0,AN94*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G79,$J$68,IF(AN$60=$G79+1,$K$68,IF(AN$60=$G79+2,$L$68,IF(AN$60=$G79+3,$M$68,IF(AN$60=$G79+4,$N$68,IF(AN$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN97=0,0,AN97*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G80,$J$68,IF(AN$60=$G80+1,$K$68,IF(AN$60=$G80+2,$L$68,IF(AN$60=$G80+3,$M$68,IF(AN$60=$G80+4,$N$68,IF(AN$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN100=0,0,AN100*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G81,$J$68,IF(AN$60=$G81+1,$K$68,IF(AN$60=$G81+2,$L$68,IF(AN$60=$G81+3,$M$68,IF(AN$60=$G81+4,$N$68,IF(AN$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN103=0,0,AN103*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G82,$J$68,IF(AN$60=$G82+1,$K$68,IF(AN$60=$G82+2,$L$68,IF(AN$60=$G82+3,$M$68,IF(AN$60=$G82+4,$N$68,IF(AN$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN106=0,0,AN106*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$247)","v":927840.27473382512},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":927840.27473382512},{"$f":"IF(K$60>$F$14,0,$F115)","v":927840.27473382512},927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,927840.27473382512,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$257-F119)","v":1498513.0680048836},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1498513.0680048836},1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,1498513.0680048836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$252)","v":1618994.9282372233},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1618994.9282372233},1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,1618994.9282372233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!L$253+'Summary A1'!L$258))","v":687121.93293621892},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":687121.93293621892},687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,687121.93293621892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":191569.41100793207},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":191569.41100793207},191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,191569.41100793207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":4924039.6149200825},{"$f":"SUM(K114:K119)","v":4924039.6149200825},4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,4924039.6149200825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":52165345.825949267},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":4601906.1821683012},4300846.8992227111,4019483.0833857115,3756526.2461548708,3510772.1926681031,3281095.5071664518,3066444.3992209826,2865835.8871224141,2678351.2963760872,2503132.0526879323,2339375.7501756372,2186332.4767996618,2043301.3801865994,1909627.4581183174,1784698.5589890813,1667942.5784944687,1558824.8397144568,1456845.6445929504,1361537.985600888,1272465.4071036337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1565275.231263455},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1565275.231263455},{"$f":"IF(K$60>$F$14,0,$F123)","v":1565275.231263455},1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":16582548.098158643},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1462874.0479097709},1367172.0073923094,1277730.8480301956,1194140.9794674725,1116019.6069789461,1043008.9784849966,974774.74624766025,911004.43574547686,851406.01471539889,795706.55580878409,743650.9867371812,695000.92218428163,649533.57213484263,607040.72162134829,567327.77721621329,530212.87590300315,495526.05224579736,463108.46004280122,432811.64489981422,404496.86439234973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":508899.8644027093},{"$f":"IF(K60>10,$F20,$F19)*K64","v":502779.10663340701},496585.81620784674,490323.85361026833,483996.99836050009,477608.95021264447,471163.33033830271,464663.68249456241,458113.47417705844,451516.09775832936,889749.74322333455,876386.08244157222,862947.56055078772,849440.38350601168,835870.6179742486,822244.19344401883,808566.9043084376,794844.41192223027,781082.24663303129,768436.6923047984,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":6386614.6060523037},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":475607.34990907408},439146.74350022449,405361.94746457611,374065.72027196537,345083.17074261623,318251.00999936351,293416.84235366236,270438.49377255357,249183.37653735385,229527.88868287677,422713.69359311118,389125.90151619504,358092.55802071799,329427.62593999982,302957.97842076584,278522.55615684774,255971.57488089611,235165.78057764872,215975.74996086088,198578.64375099365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":3400082.5432342663},{"$f":"SUM(T127:AW127)","v":2986532.0628180369}]
[null,"Taxes",null,null,null,null,{"$f":"G127/G65","v":2.2840342129941727E-2}]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":22081777.54099714},21738140.711949166,21390431.69234271,21038867.220792949,20683659.490341678,20325016.215754926,19963140.699952595,19598231.899582606,19230484.489757024,18860088.927962665,18042356.645545539,17673901.426848378,17303382.180431034,16930970.013339352,16556832.192249313,16181132.201630121,15804029.801177666,15425681.082529379,15046238.525270037,14697582.527363043,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":8656056.7960708793},8521351.1590840742,8385049.2233983427,8247235.9505508365,8107994.5202139383,7967406.3565759314,7825551.1543814177,7682506.9046363821,7538349.9199847532,7393154.8597613648,7072603.8050538516,6928169.3593245642,6782925.814728966,6636940.2452290263,6490278.2193617309,6343003.8230390074,6195179.6820616452,6046866.9843515167,5898125.5019058548,5761452.350726313,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":80158280.728186786},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":8089772.7066082982},7442878.1195598515,6844697.8786853543,6291776.8193014534,5780888.0362418545,5309019.2696906235,4873359.9614956919,4471288.9643821456,4100362.8848862196,3758305.0396020385,3360143.1194845201,3076190.0511853294,2814673.0657779146,2573919.8547015688,2352375.5069791609,2148594.8488194006,1961235.2316643051,1789049.7474660124,1630880.850420709,1488868.7712343135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["P90 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Z46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!M279","v":20}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Z56","v":2},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,1]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Z53","v":1.5},{"$f":"MAX(F150:F152)","v":2},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Z52","v":1},{"$f":"G154+F154","v":3.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":4.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":5.5},{"$f":"F156+G156","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-6},{"$f":"J160+1","v":-5},{"$f":"K160+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!M$273+'Summary A1'!M$286)*(1+F138)","v":54763436.920058087},{"$f":"SUM(J162:Z162)","v":56680157.21226012},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,0,29298438.752231076,27381718.460029043,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!M$158*(1+F138)","v":11816812.781844622},{"$f":"SUM(J163:Z163)","v":12703073.740482967},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,6794667.3495606566,5908406.3909223108,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!M$131-'Summary A1'!M$126)*(1+F138)","v":115768322.16961554},124450946.33233669,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,0,66566785.247528926,57884161.084807768,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!M$126+'Summary A1'!M$287)*(1+F138)","v":1150000},1520874.9999999998,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!M$105-'Summary A1'!M$103)*(1+F138)","v":47570756.348483838},92453764.963278353,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,52256475.84880951,40197289.11446885,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!M$82-'Summary A1'!M$78)*(1+F138)","v":4360607.0580125488},11017291.762421608,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},6227164.9091948215,4790126.8532267855,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!M$78+'Summary A1'!M$103)*(1+F138)","v":781999.99999999988},2568490.7300000004,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":1451755.6300000001},1116735.1000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":236211935.27801463},null,null,null,{"$f":"SUM(J162:J169)","v":0},{"$f":"SUM(K162:K169)","v":1451755.6300000001},7343900.0091948211,57046602.702036299,41718164.11446885,102659891.34932065,91174285.935759127,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":301394599.74077976}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.23184026182082249},{"$f":"SUM(J175:Z175)","v":0.23995467098455125},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0,0.12403454007414003,0.11592013091041124,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":5.0026315427019276E-2},{"$f":"SUM(J176:Z176)","v":5.3778289084045722E-2},{"$f":"H163","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,2.876513137053608E-2,2.5013157713509638E-2,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.49010360985087209},{"$f":"SUM(J177:Z177)","v":0.52686138058968746},{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0,0.28180957566425141,0.24505180492543605,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":4.8685092844545858E-3},6.4386035286911891E-3,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,0,6.4386035286911891E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":0.20139014691401783},0.39140175052739368,{"$f":"H166","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,0.22122707638504863,0.17017467414234508,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":1.84605703893846E-2},4.6641554117299672E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},2.6362617544560683E-2,2.0278936572738989E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":3.3105863134291181E-3},1.0873670405252642E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":6.1459876203601898E-3},4.7276827848924527E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.2759499192369217},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":6.1459876203601898E-3},{"$f":"SUM(L175:L181)","v":3.1090300329453136E-2},0.24150601295778762,0.17661327767103627,0.43460924710892751,0.38598509354935695,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.2759499192369217}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":301394599.74077976}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!$N58","v":19.762790226626858},{"$f":"'DrwDwn Summary 10-90s'!$N59","v":19.522579155196951},{"$f":"'DrwDwn Summary 10-90s'!$N60","v":19.279521516768305},{"$f":"'DrwDwn Summary 10-90s'!$N61","v":19.033768817263947},{"$f":"'DrwDwn Summary 10-90s'!$N62","v":18.785469385133013},{"$f":"'DrwDwn Summary 10-90s'!$N63","v":18.534768418393543},{"$f":"'DrwDwn Summary 10-90s'!$N64","v":18.281808031068486},{"$f":"'DrwDwn Summary 10-90s'!$N65","v":18.026727299023783},{"$f":"'DrwDwn Summary 10-90s'!$N66","v":17.769662305220564},{"$f":"'DrwDwn Summary 10-90s'!$N67","v":17.510746184390332},{"$f":"'DrwDwn Summary 10-90s'!$N68","v":17.250109167140771},{"$f":"'DrwDwn Summary 10-90s'!$N69","v":16.987878623505082},{"$f":"'DrwDwn Summary 10-90s'!$N70","v":16.724179105938031},{"$f":"'DrwDwn Summary 10-90s'!$N71","v":16.459132391772037},{"$f":"'DrwDwn Summary 10-90s'!$N72","v":16.192857525138251},{"$f":"'DrwDwn Summary 10-90s'!$N73","v":15.925470858361338},{"$f":"'DrwDwn Summary 10-90s'!$N74","v":15.65708609283506},{"$f":"'DrwDwn Summary 10-90s'!$N75","v":15.387814319386381},{"$f":"'DrwDwn Summary 10-90s'!$N76","v":15.117764058134926},{"$f":"'DrwDwn Summary 10-90s'!$N77","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N78","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N79","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N80","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N81","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N82","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N83","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N84","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N85","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N86","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N87","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N88","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N89","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N90","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N91","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N92","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N93","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N94","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N95","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N96","v":14.869624671763148},{"$f":"'DrwDwn Summary 10-90s'!$N97","v":14.869624671763148}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":164465940.26598871},162466903.72954905,160444178.06254581,158399024.09727055,156332676.22307694,154246342.77787107,152141206.43455195,150018424.58247593,147879129.70404553,145724429.74649635,143555408.48894548,141373125.9048093,139178618.51961628,136972899.7643269,134756960.32420051,132531768.48328304,130298270.46457335,128057390.76593345,125810032.49179885,123745016.5184129,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AP$187>$F$142,0,AP188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AR$187>$F$142,0,AR188*1000*8760*$F$141)","v":0},0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":1579726296.5398631},{"$f":"SUM(J190:S190)","v":1098240704.7846086},null,{"$f":"J189/(1+$F139)^J187","v":153706486.22989598},141904885.78002363,130970241.91195394,120841857.07680827,111463037.54874894,102780851.06217068,94745897.037127525,87312088.95950456,80436448.470008135,74078910.708366826,68202140.455575407,62771358.616981521,57754178.591881968,53120452.080743849,48842123.888609864,44893095.292456709,41249095.550850078,37887561.145934343,34787522.360346854,31978063.771873973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":31982026.037493989},{"$f":"K189*$G$5","v":31593293.644301113},31199954.665761352,30802254.283163387,30400432.535705525,29994724.396624845,29585359.848344389,29172563.956652675,28756556.943935115,28337554.261471648,27915766.66081294,27491400.264256082,27064656.634424843,26635732.842976201,26204821.538440961,25772111.013212785,25337785.269696902,24902024.085631158,24465003.078590382,24063440.332395885,0,0,0,0,0,0,0,0,0,0,{"$f":"AN189*$G$5","v":0},0,{"$f":"AP189*$G$5","v":0},0,{"$f":"AR189*$G$5","v":0},0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":307193376.73406345},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":29889743.960274756},{"$f":"K191/(1+$F$139)^(K$60)","v":27594806.222640503},25468456.75275182,23498892.312895723,21675088.248283692,19986751.357210401,18424275.209119216,16978697.826277737,15641661.642348796,14405375.649648268,13262579.646188982,12206510.493603611,11230870.297596952,10329796.423637578,9497833.2620463017,8729905.6584299039,8021293.9274648055,7367610.3703096015,6764777.2183660828,6218450.2549687736,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,{"$f":"AP191/(1+$F$139)^(AP$60)","v":0},0,{"$f":"AR191/(1+$F$139)^(AR$60)","v":0},0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":60278919.948155954},{"$f":"K195*$G$172","v":96446271.917049527},57867763.150229715,34705588.160150789,34705588.160150789,17390468.405043017]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":250622015.6316984},null,null,{"$f":"J196/(1+$F146)^J187","v":56335439.203884065},{"$f":"K196/(1+$F146)^K187","v":84239909.089920104},47237332.199955195,26476727.038672317,24744604.709039547,11588003.390227163]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":23629336.619677134},{"$f":"K196*$F$144","v":37806938.591483414},22684163.154890049,13604590.558779109,13604590.558779109,6817063.6147768628]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":98243830.127625763},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":22083492.167922553},{"$f":"K198/(1+$F$146)^(K187)","v":33022044.36324868},18517034.222382437,10378876.999159548,9699885.0459435023,4542497.3289690483]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary 10-90s'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$247)","v":933547.08719367546},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":933547.08719367546},933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,933547.08719367546,{"$f":"IF(Z$187>$F$142,0,$F242)","v":933547.08719367546},933547.08719367546,933547.08719367546,933547.08719367546,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187>$F$142,0,$F242)","v":0},0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$257-F246)","v":2131039.1913587409},null,null,null,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,2131039.1913587409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$252)","v":857166.83874873526},null,null,null,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,857166.83874873526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!M$253+'Summary A1'!M$258))","v":991867.65866612922},null,null,null,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,991867.65866612922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!Q81,'O&M Costs B1 10-90s'!Q$75))","v":276532.43778222473},null,null,null,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,276532.43778222473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":5190153.2137495056},{"$f":"SUM(K241:K246)","v":5190153.2137495056},5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,5190153.2137495056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":54984557.082873747},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":4850610.4801397249},4533280.8225604901,4236711.0491219535,3959543.0365625736,3700507.5108061433,3458418.2343982649,3232166.5742039857,3020716.4244897063,2823099.4621399119,2638410.7122802921,2465804.4040002725,2304490.0971965166,2153729.0628004828,2012830.8998135354,1881150.3736575095,1758084.4613621586,1643069.5900580923,1535579.0561290581,1435120.6132047272,1341234.2179483431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1565275.231263455},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1565275.231263455},1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,1565275.231263455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":16582548.098158643},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":1462874.0479097709},1367172.0073923094,1277730.8480301956,1194140.9794674725,1116019.6069789461,1043008.9784849966,974774.74624766025,911004.43574547686,851406.01471539889,795706.55580878409,743650.9867371812,695000.92218428163,649533.57213484263,607040.72162134829,567327.77721621329,530212.87590300315,495526.05224579736,463108.46004280122,432811.64489981422,404496.86439234973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":559685.45565614488},552882.6387752695,545999.2066508237,539039.44995535933,532007.56937484676,524907.67694093485,517743.79734602687,510519.86924142187,503239.74651886459,495907.19957575388,977051.833128453,962199.00924896298,947262.98220486962,932250.64950416714,917168.7538454337,902023.88546244754,886822.48443939164,871570.84299709066,856275.10775066342,842220.41163385601,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":7014402.575016832},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":523070.51930480829},482909.10889620881,445697.99317315692,411230.61547567521,379314.04434496461,349768.14875118207,322424.81615958631,297127.21195986046,273729.07874110399,252094.07386884472,464190.28761661443,427227.8672761264,393080.46041589335,361542.87482731527,332424.16417162062,305546.69804504665,280745.28746126825,257866.36296083609,236767.20264281292,217645.75892390709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":3737365.6106753908},{"$f":"SUM(T254:AW254)","v":3277036.9643414407}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":24666912.136824884},24284982.560512882,23898527.014097568,23507786.388195068,23112996.521317717,22714388.274670947,22312187.605985403,21906615.642398294,21497888.752403289,21086218.616882935,20183286.382671528,19773772.809994157,19361965.207207013,18948053.748459075,18532224.339582566,18114658.682737377,17695534.34024455,17275024.797621109,16853299.52582676,16465791.475749068,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":9669429.5576353539},9519713.1637210492,9368222.5895262472,9215052.2641724665,9060294.6363565456,8904040.2036710121,8746377.5415462777,8587393.3318201322,8427172.3909420893,8265797.6978181107,7911848.2620072393,7751318.9415177098,7589890.3612251496,7427637.0693959575,7264631.9411163665,7100946.2036330523,6936649.4613758642,6771809.7206674749,6606493.4141240902,6454590.2584936349,0,0,0,0,0,0,0,0,0,0,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":89615852.639381588},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":9036850.0538648162},8314886.159246265,7647260.2100711949,7030119.2511048811,6459864.8577722255,5933137.9502657754,5446804.3564231293,4997941.1036004173,4583823.4180069333,4201912.4086146168,3758862.1153912866,3441678.3099231008,3149534.6632803273,2880565.7155311489,2633036.931224376,2405336.1562629207,2195965.5750982622,2003534.1445413476,1826750.4809865418,1667988.7781720362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"Geofluid","index":17,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":false,"merged":[[28,21,35,24]]}
[{"$f":"'Input A1'!A398","v":1},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Calculations"]
[]
[]
[null,"Property calculations have the form:",null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",3.0886E-17,5.2378999999999998]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-2.1009000000000001E-18,5.7377000000000002]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",2.6272E-17,5.4006999999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.1733000000000002E-17,5.3231999999999999]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity = a * T^b  (lb-ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent Si precipitation"]
[null,null,"If Tgf>180 C => use",null,"T,quartz =0.00035129*T^2+0.69792956*T-159.597976, where T is F"]
[null,null,"If Tgf<180 C => use",null,"T,chalcedony=0.8229*T-127.71, where T is F"]
[]
[{"$f":"'Input A1'!A75","v":1},null,"Binary Plant Available Energy Calculation:"]
[null,"GF in:",null,"Resource",null,"Plant",null," Reference","Improved",0.1,0.9,null,null,null,null,null,"Reference","Improved",0.1,0.9,null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"Tgf=",{"$f":"'Summary A1'!H50","v":175},"C",{"$f":"'Summary A1'!H277","v":170.88633486502962},"C",{"$f":"'Summary A1'!H277","v":170.88633486502962},{"$f":"'Summary A1'!J277","v":173.33914866014413},{"$f":"'Summary A1'!L277","v":170.8568166778428},{"$f":"'Summary A1'!M277","v":170.8568166778428},"C",null,null,null,"ae,gf",{"$f":"H52","v":17.979460356038921},{"$f":"I52","v":18.476854457905464},{"$f":"J52","v":17.973510827951017},{"$f":"K52","v":17.973510827951017}]
[null,null,"=",{"$f":"D30*1.8+32","v":347},"F",{"$f":"F30*1.8+32","v":339.59540275705331},"F",{"$f":"H30*1.8+32","v":339.59540275705331},{"$f":"I30*1.8+32","v":344.01046758825947},{"$f":"J30*1.8+32","v":339.54227002011703},{"$f":"K30*1.8+32","v":339.54227002011703},"F",null,null,null,"ae,gf,ex",{"$f":"F55","v":1.8326750474447282},{"$f":"F55","v":1.8326750474447282},{"$f":"F55","v":1.8326750474447282},{"$f":"F55","v":1.8326750474447282}]
[null,null,"P,sat~",{"$f":"E10*D$31^6+F10*D$31^5+G10*D$31^4+H10*D$31^3+I10*D$31^2+J10*D$31+K10","v":129.44588776840678},"psia",{"$f":"E10*F$31^6+F10*F$31^5+G10*F$31^4+H10*F$31^3+I10*F$31^2+J10*F$31+K10","v":117.3640289052568},"psia",{"$f":"E10*H$31^6+F10*H$31^5+G10*H$31^4+H10*H$31^3+I10*H$31^2+J10*H$31+K10","v":117.3640289052568},{"$f":"E10*I$31^6+F10*I$31^5+G10*I$31^4+H10*I$31^3+I10*I$31^2+J10*I$31+K10","v":124.45519004642912},{"$f":"E10*J$31^6+F10*J$31^5+G10*J$31^4+H10*J$31^3+I10*J$31^2+J10*J$31+K10","v":117.28068229105548},{"$f":"E10*K$31^6+F10*K$31^5+G10*K$31^4+H10*K$31^3+I10*K$31^2+J10*K$31+K10","v":117.28068229105548},"psia",null,null,null,"% ae,ex",{"$f":"Q31/Q30","v":0.10193159367150702},{"$f":"R31/R30","v":9.9187610727788367E-2},0.10196533470771293,0.10196533470771293]
[null,null,"h,f",{"$f":"E11*D$31^6+F11*D$31^5+G11*D$31^4+H11*D$31^3+I11*D$31^2+J11*D$31+K11","v":318.62833351427599},"btu/lb",{"$f":"E11*F$31^6+F11*F$31^5+G11*F$31^4+H11*F$31^3+I11*F$31^2+J11*F$31+K11","v":310.86311563632398},"btu/lb",{"$f":"E11*H$31^6+F11*H$31^5+G11*H$31^4+H11*H$31^3+I11*H$31^2+J11*H$31+K11","v":310.86311563632398},{"$f":"E11*I$31^6+F11*I$31^5+G11*I$31^4+H11*I$31^3+I11*I$31^2+J11*I$31+K11","v":315.48995711407525},{"$f":"E11*J$31^6+F11*J$31^5+G11*J$31^4+H11*J$31^3+I11*J$31^2+J11*J$31+K11","v":310.80749172931598},{"$f":"E11*K$31^6+F11*K$31^5+G11*K$31^4+H11*K$31^3+I11*K$31^2+J11*K$31+K11","v":310.80749172931598},"btu/lb",null,null,null,"I,plant",0.375,0.375,0.375,0.375]
[null,null,"s,f",{"$f":"$E12*D$31^6+$F12*D$31^5+$G12*D$31^4+$H12*D$31^3+$I12*D$31^2+$J12*D$31+$K12","v":0.49939818081923565},"btu/lb-R",{"$f":"E12*F$31^6+F12*F$31^5+G12*F$31^4+H12*F$31^3+I12*F$31^2+J12*F$31+K12","v":0.4897774632412964},"btu/lb-R",{"$f":"E12*H$31^6+F12*H$31^5+G12*H$31^4+H12*H$31^3+I12*H$31^2+J12*H$31+K12","v":0.4897774632412964},{"$f":"$E12*I$31^6+$F12*I$31^5+$G12*I$31^4+$H12*I$31^3+$I12*I$31^2+$J12*I$31+$K12","v":0.49552106208067043},{"$f":"$E12*J$31^6+$F12*J$31^5+$G12*J$31^4+$H12*J$31^3+$I12*J$31^2+$J12*J$31+$K12","v":0.48970821193219055},{"$f":"$E12*K$31^6+$F12*K$31^5+$G12*K$31^4+$H12*K$31^3+$I12*K$31^2+$J12*K$31+$K12","v":0.48970821193219055},"btu/lb-R",null,null,null,"2nd,max",{"$f":"1-Q32-Q33","v":0.52306840632849294},{"$f":"1-R32-R33","v":0.52581238927221163},0.52303466529228704,0.52303466529228704]
[null,null,"v,f",{"$f":"E13*D$31^6+F13*D$31^5+G13*D$31^4+H13*D$31^3+I13*D$31^2+J13*D$31+K13","v":1.7950916622855632E-2},"cft/lb",{"$f":"E13*F$31^6+F13*F$31^5+G13*F$31^4+H13*F$31^3+I13*F$31^2+J13*F$31+K13","v":1.7865574827349941E-2},"cft/lb",{"$f":"E13*H$31^6+F13*H$31^5+G13*H$31^4+H13*H$31^3+I13*H$31^2+J13*H$31+K13","v":1.7865574827349941E-2},{"$f":"E13*I$31^6+F13*I$31^5+G13*I$31^4+H13*I$31^3+I13*I$31^2+J13*I$31+K13","v":1.7916166998341913E-2},{"$f":"E13*J$31^6+F13*J$31^5+G13*J$31^4+H13*J$31^3+I13*J$31^2+J13*J$31+K13","v":1.7864971207060616E-2},{"$f":"E13*K$31^6+F13*K$31^5+G13*K$31^4+H13*K$31^3+I13*K$31^2+J13*K$31+K13","v":1.7864971207060616E-2},"cft/lb",null,null,null,"be,max",{"$f":"Q34*Q30","v":9.4044876750795972},{"$f":"R34*R30","v":9.7153589887461873},9.4007692200246566,9.4007692200246566]
[null,"GF,ex:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q35/(Q30-Q31)","v":0.58243715360939496},{"$f":"R35/(R30-R31)","v":0.58370910029004852},{"$f":"S35/(S30-S31)","v":0.58242146490197311},{"$f":"T35/(T30-T31)","v":0.58242146490197311}]
[null,null,"T,q=",{"$f":"0.00035129*D31^2+0.69792956*D31-159.598","v":124.88203492999997},"F",{"$f":"0.00035129*F31^2+0.69792956*F31-159.598","v":117.92820247352688},"F",{"$f":"0.00035129*H31^2+0.69792956*H31-159.598","v":117.92820247352688},{"$f":"0.00035129*I31^2+0.69792956*I31-159.598","v":122.06985764320598},{"$f":"0.00035129*J31^2+0.69792956*J31-159.598","v":117.8784434617246},{"$f":"0.00035129*K31^2+0.69792956*K31-159.598","v":117.8784434617246},"F"]
[null,null,"T,c=",{"$f":"0.8229*D31-127.71","v":157.83629999999999},"F",{"$f":"0.8229*F31-127.71","v":151.7430569287792},"F",{"$f":"0.8229*H31-127.71","v":151.7430569287792},{"$f":"0.8229*I31-127.71","v":155.37621377837871},{"$f":"0.8229*J31-127.71","v":151.69933399955431},{"$f":"0.8229*K31-127.71","v":151.69933399955431},"F"]
[]
[null,null,"T,out",{"$f":"H92*1.8+32","v":134.48782855538769},"F",{"$f":"E76","v":134.48782855538769},"F",{"$f":"H92*1.8+32","v":134.48782855538769},{"$f":"I92*1.8+32","v":148.07961209780348},{"$f":"J92*1.8+32","v":134.48782855538769},{"$f":"K92*1.8+32","v":150.3422116310602},"F"]
[null,null,"h,f",{"$f":"$E11*D$40^6+$F11*D$40^5+$G11*D$40^4+$H11*D$40^3+$I11*D$40^2+$J11*D$40+$K11","v":102.55276695136243},"btu/lb",{"$f":"E11*F$40^6+F11*F$40^5+G11*F$40^4+H11*F$40^3+I11*F$40^2+J11*F$40+K11","v":102.55276695136243},"btu/lb",{"$f":"E11*H$40^6+F11*H$40^5+G11*H$40^4+H11*H$40^3+I11*H$40^2+J11*H$40+K11","v":102.55276695136243},{"$f":"$E11*I$40^6+$F11*I$40^5+$G11*I$40^4+$H11*I$40^3+$I11*I$40^2+$J11*I$40+$K11","v":116.07810066075027},102.55276695136243,118.33412219322861,"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$40^6+$F12*D$40^5+$G12*D$40^4+$H12*D$40^3+$I12*D$40^2+$J12*D$40+$K12","v":0.18938261926731675},"btu/lb-R",{"$f":"E12*F$40^6+F12*F$40^5+G12*F$40^4+H12*F$40^3+I12*F$40^2+J12*F$40+K12","v":0.18938261926731675},"btu/lb-R",{"$f":"E12*H$40^6+F12*H$40^5+G12*H$40^4+H12*H$40^3+I12*H$40^2+J12*H$40+K12","v":0.18938261926731675},0.21192893687640318,0.18938261926731675,0.21563784766367156,"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$40^6+F13*D$40^5+G13*D$40^4+H13*D$40^3+I13*D$40^2+J13*D$40+K13","v":1.627780030473789E-2},"cft/lb",{"$f":"E13*F$40^6+F13*F$40^5+G13*F$40^4+H13*F$40^3+I13*F$40^2+J13*F$40+K13","v":1.627780030473789E-2},"cft/lb",{"$f":"E13*H$40^6+F13*H$40^5+G13*H$40^4+H13*H$40^3+I13*H$40^2+J13*H$40+K13","v":1.627780030473789E-2},1.6335195993067222E-2,1.627780030473789E-2,1.6345758338699841E-2,"cft/lb"]
[null,null,null,{"$f":"1/D43","v":61.433362080804955},null,{"$f":"1/F43","v":61.433362080804955},null,{"$f":"1/H43","v":61.433362080804955},{"$f":"1/I43","v":61.21750852725657},{"$f":"1/J43","v":61.433362080804955},{"$f":"1/K43","v":61.177950834646992}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D108+5.1772)*0+D108*1,10)","v":10},"C",{"$f":"D46","v":10},"C",{"$f":"D46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},"C"]
[null,null,"=",{"$f":"D46*1.8+32","v":50},"F",{"$f":"F46*1.8+32","v":50},"F",{"$f":"H46*1.8+32","v":50},{"$f":"I46*1.8+32","v":50},{"$f":"J46*1.8+32","v":50},{"$f":"K46*1.8+32","v":50},"F"]
[null,null,"ho",{"$f":"$E21*D$47^6+$F21*D$47^5+$G21*D$47^4+$H21*D$47^3+$I21*D$47^2+$J21*D$47+$K21","v":18.110910990000001},"btu/lb",{"$f":"E21*F$47^6+F21*F$47^5+G21*F$47^4+H21*F$47^3+I21*F$47^2+J21*F$47+K21","v":18.110910990000001},"btu/lb",{"$f":"E21*H$47^6+F21*H$47^5+G21*H$47^4+H21*H$47^3+I21*H$47^2+J21*H$47+K21","v":18.110910990000001},{"$f":"$E21*I$47^6+$F21*I$47^5+$G21*I$47^4+$H21*I$47^3+$I21*I$47^2+$J21*I$47+$K21","v":18.110910990000001},18.110910990000001,18.110910990000001,"btu/lb"]
[null,null,"so",{"$f":"$E22*D$47^6+$F22*D$47^5+$G22*D$47^4+$H22*D$47^3+$I22*D$47^2+$J22*D$47+$K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*F$47^6+F22*F$47^5+G22*F$47^4+H22*F$47^3+I22*F$47^2+J22*F$47+K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*H$47^6+F22*H$47^5+G22*H$47^4+H22*H$47^3+I22*H$47^2+J22*H$47+K22","v":3.6074901572348994E-2},3.6074901572348994E-2,3.6074901572348994E-2,3.6074901572348994E-2,"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D33-D48)-(D47+460)*(D34-D49)","v":64.222550108363833},"btu/lbm",{"$f":"(F33-F48)-(F47+460)*(F34-F49)","v":61.363898195160829},"btu/lbm",{"$f":"(H33-H48)-(H47+460)*(H34-H49)","v":61.363898195160829},{"$f":"(I33-I48)-(I47+460)*(I34-I49)","v":63.061504264831342},{"$f":"(J33-J48)-(J47+460)*(J34-J49)","v":61.343592455796824},{"$f":"(K33-K48)-(K47+460)*(K34-K49)","v":61.343592455796824},"btu/lbm"]
[null,null,null,{"$f":"D51/3.413","v":18.81703782841015},"w-h/lb",{"$f":"F51/3.413","v":17.979460356038921},"w-h/lb",{"$f":"H51/3.413","v":17.979460356038921},{"$f":"I51/3.413","v":18.476854457905464},{"$f":"J51/3.413","v":17.973510827951017},{"$f":"K51/3.413","v":17.973510827951017},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D41-D48)-(D47+460)*(D42-D49)","v":6.2549199369288573},"btu/lbm",{"$f":"(F41-F48)-(F47+460)*(F42-F49)","v":6.2549199369288573},"btu/lbm",{"$f":"(H41-H48)-(H47+460)*(H42-H49)","v":6.2549199369288573},{"$f":"(I41-I48)-(I47+460)*(I42-I49)","v":8.2816316656826245},{"$f":"(J41-J48)-(J47+460)*(J42-J49)","v":6.2549199369288573},{"$f":"(K41-K48)-(K47+460)*(K42-K49)","v":8.6461086966540961},"btu/lbm"]
[null,null,null,{"$f":"D54/3.413","v":1.8326750474447282},"w-h/lb",{"$f":"F54/3.413","v":1.8326750474447282},"w-h/lb",{"$f":"H54/3.413","v":1.8326750474447282},{"$f":"I54/3.413","v":2.426496239578853},{"$f":"J54/3.413","v":1.8326750474447282},{"$f":"K54/3.413","v":2.5332870485362133},"w-h/lb"]
[]
[null,null,"effective AE",{"$f":"D52-D55","v":16.984362780965423},"w-h/lb",{"$f":"F52-F55","v":16.146785308594193},"w-h/lb",{"$f":"H52-H55","v":16.146785308594193},{"$f":"I52-I55","v":16.050358218326611},{"$f":"J52-J55","v":16.14083578050629},{"$f":"K52-K55","v":15.440223779414804},"w-h/lb",null,null,null,"(difference between AE,in and AE,ex)"]
[]
[null,"GF Densities"]
[null,null,"T.gf",{"$f":"D30","v":175},"C"]
[null,null,null,{"$f":"D60*1.8+32","v":347},"F"]
[null,null,"rho,hot",{"$f":"1/D35","v":55.707461686205527},"lb/cft"]
[null,null,"rho,cold",{"$f":"1/D43","v":61.433362080804955},"lb/cft"]
[null,null,"gf flow",{"$f":"'GF Pumping A1'!D17","v":317465.27999999997},"lb/h",null,null,{"$f":"'Summary A1'!H50-0.5*'Summary A1'!H179","v":162.72499999999999},{"$f":"'Summary A1'!J50-0.5*'Summary A1'!J179","v":162.72499999999999},{"$f":"'Summary A1'!L50-0.5*'Summary A1'!L179","v":162.72499999999999},{"$f":"'Summary A1'!M50-0.5*'Summary A1'!M179","v":162.72499999999999},"C"]
[null,null,null,{"$f":"(D64/D62)*(7.4805/60)","v":710.49698884056193},"gpm",null,null,null,null,null,null,"C"]
[]
[]
[]
[{"$f":"'Input A1'!A267","v":0},null,"GF Outlet Temperature Calc"]
[null,null,null,null,null,null,null,{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999},{"$f":"D30-0.5*'Input A1'!T263","v":162.72499999999999}]
[{"$f":"'Input A1'!A249","v":0},null,"inlet","resource","plant",null,null,"T- ref","T-imprv","T-10%","T-90%"]
[null,null,"T,gf",{"$f":"D30","v":175},{"$f":"H30","v":170.88633486502962},null,null,{"$f":"E72","v":170.88633486502962},{"$f":"E72","v":170.88633486502962},{"$f":"E72","v":170.88633486502962},{"$f":"E72","v":170.88633486502962},"C","should use the calculated max dT"]
[null,null,null,{"$f":"D72*1.8+32","v":347},{"$f":"E72*1.8+32","v":339.59540275705331},null,null,{"$f":"H72*1.8+32","v":339.59540275705331},{"$f":"I72*1.8+32","v":339.59540275705331},{"$f":"J72*1.8+32","v":339.59540275705331},339.59540275705331,"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D72^4 + 0.0000706584462*D72^3 - 0.0036294799613*D72^2 + 0.3672417729236*D72 + 4.205944351495","v":210.812430081125},{"$f":" -0.0000001334837*E72^4 + 0.0000706584462*E72^3 - 0.0036294799613*E72^2 + 0.3672417729236*E72 + 4.205944351495","v":199.74681397651528},null,null,{"$f":" -0.0000001334837*H72^4 + 0.0000706584462*H72^3 - 0.0036294799613*H72^2 + 0.3672417729236*H72 + 4.205944351495","v":199.74681397651528},{"$f":" -0.0000001334837*I72^4 + 0.0000706584462*I72^3 - 0.0036294799613*I72^2 + 0.3672417729236*I72 + 4.205944351495","v":199.74681397651528},{"$f":" -0.0000001334837*J72^4 + 0.0000706584462*J72^3 - 0.0036294799613*J72^2 + 0.3672417729236*J72 + 4.205944351495","v":199.74681397651528},{"$f":" -0.0000001334837*K72^4 + 0.0000706584462*K72^3 - 0.0036294799613*K72^2 + 0.3672417729236*K72 + 4.205944351495","v":199.74681397651528},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D74^4 - 0.00000000425191*D74^3 - 0.000119669*D74^2 + 0.307616*D74 - 0.294394","v":59.246036080862879},{"$f":" 0.0000000000249634*E74^4 - 0.00000000425191*E74^3 - 0.000119669*E74^2 + 0.307616*E74 - 0.294394","v":56.382126975215385},null,null,{"$f":" 0.0000000000249634*H74^4 - 0.00000000425191*H74^3 - 0.000119669*H74^2 + 0.307616*H74 - 0.294394","v":56.382126975215385},{"$f":" 0.0000000000249634*I74^4 - 0.00000000425191*I74^3 - 0.000119669*I74^2 + 0.307616*I74 - 0.294394","v":56.382126975215385},{"$f":" 0.0000000000249634*J74^4 - 0.00000000425191*J74^3 - 0.000119669*J74^2 + 0.307616*J74 - 0.294394","v":56.382126975215385},56.382126975215385,"C"]
[null,null,"T,si",{"$f":"D75*1.8+32 +1","v":139.64286494555319},{"$f":"E75*1.8+32 +1","v":134.48782855538769},null,null,{"$f":"H75*1.8+32 +1","v":134.48782855538769},{"$f":"I75*1.8+32 +1","v":134.48782855538769},{"$f":"J75*1.8+32 +1","v":134.48782855538769},134.48782855538769,"F"]
[null,null,null,{"$f":"(D76-32)/1.8","v":59.801591636418436},{"$f":"(E76-32)/1.8","v":56.937682530770942},null,null,{"$f":"(H76-32)/1.8","v":56.937682530770942},{"$f":"(I76-32)/1.8","v":56.937682530770942},{"$f":"(J76-32)/1.8","v":56.937682530770942},56.937682530770942,"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D46+15+5+5+2","v":37},{"$f":"H46+15+5+5+2","v":37},null,null,{"$f":"F46+15+5+5+2","v":37},{"$f":"H78","v":37},{"$f":"J46+15+5+5+2","v":37},{"$f":"K46+15+5+5+2","v":37},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D77:D78)","v":59.801591636418436},{"$f":"MAX(E77:E78)","v":56.937682530770942},null,null,{"$f":"MAX(H77:H78)","v":56.937682530770942},{"$f":"MAX(I77:I78)","v":56.937682530770942},{"$f":"MAX(J77:J78)","v":56.937682530770942},56.937682530770942,"C"]
[]
[null,null,"plant performance","reference",null,null,null,null,"improved",0.1,0.9]
[null,null,"be used",null,null,null,null,{"$f":"'Summary A1'!H290","v":8.1380681322906998},{"$f":"'Summary A1'!J290","v":6.912520399554098},{"$f":"'Summary A1'!L290","v":9.4044876750795972},{"$f":"'Summary A1'!M290","v":6.5831413725557173},"w-h/lb",null," brine effectiveness"]
[null,null,"2nd law eff",null,null,null,null,{"$f":"H82/H52","v":0.45263138999370994},{"$f":"I82/I52","v":0.37411781400900318},{"$f":"J82/J52","v":0.52324155058534605},{"$f":"K82/K52","v":0.36626908540974218}]
[null,null,"a",null,null,null,null,{"$f":"-0.000655*H72+1.01964","v":0.90770945066340569},{"$f":"-0.000655*I72+1.01964","v":0.90770945066340569},{"$f":"H84","v":0.90770945066340569},{"$f":"H84","v":0.90770945066340569}]
[null,null,"b",null,null,null,null,{"$f":"-0.00244*H72-0.0567","v":-0.47366265707067223},{"$f":"-0.00244*I72-0.0567","v":-0.47366265707067223},{"$f":"H85","v":-0.47366265707067223},{"$f":"H85","v":-0.47366265707067223}]
[null,null,"Tr",null,null,null,null,{"$f":"H84*EXP(H85*H83)","v":0.73254864795761709},{"$f":"I84*EXP(I85*I83)","v":0.7603042645822542},{"$f":"J84*EXP(J85*J83)","v":0.70845345085963829},{"$f":"K84*EXP(K85*K83)","v":0.76313607002875528}]
[]
[null,null,"T, binary out",null,null,null,null,{"$f":"H89*1.8+32","v":125.90300201403119},{"$f":"I89*1.8+32","v":148.07961209780348},{"$f":"J89*1.8+32","v":106.65105030422106},150.3422116310602,"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H72+273)*H86)-273","v":52.168334452239549},{"$f":"((I72+273)*I86)-273","v":64.488673387668598},{"$f":"((H72+273)*J86)-273","v":41.472805724567252},{"$f":"((H72+273)*K86)-273","v":65.745673128366775},"C"]
[null,null,"T,Si",null,null,null,null,{"$f":"H77","v":56.937682530770942},{"$f":"I77","v":56.937682530770942},{"$f":"H77","v":56.937682530770942},{"$f":"H77","v":56.937682530770942}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T,inj",null,null,null,null,{"$f":"MAX(H89:H90)","v":56.937682530770942},{"$f":"MAX(I89:I90)","v":64.488673387668598},{"$f":"MAX(J89:J90)","v":56.937682530770942},{"$f":"MAX(K89:K90)","v":65.745673128366775},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[]
[null,null,"Tr",{"$f":"'Summary A1'!H50","v":175},"C",null,null,{"$f":"IF(A98=1,'Flash Plant F1- Reference'!D80,'Flash Plant F1- Reference'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1- Improved'!D80,'Flash Plant F1- Improved'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P10%'!D80,'Flash Plant F1-P10%'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P90%'!D80,'Flash Plant F1-P90%'!D88)","v":215.21743846611196},"F"]
[null,null,"Flash T limit",{"$f":"(0.897*(D95+273)-57)-273","v":71.855999999999995},"C",null,null,{"$f":"(H95-32)/1.8","v":101.78746581450665},{"$f":"(I95-32)/1.8","v":101.78746581450665},{"$f":"(J95-32)/1.8","v":101.78746581450665},101.78746581450665,"C"]
[null,null,null,{"$f":"D96*1.8+32","v":161.3408},"F",null,null,{"$f":"('Flash Plant F1- Reference'!D85+'Flash Plant F1- Reference'!D93)/'Flash Plant F1- Reference'!D67","v":0.13026549312575378},{"$f":"('Flash Plant F1- Improved'!D85+'Flash Plant F1- Improved'!D93)/'Flash Plant F1- Improved'!D67","v":0.13496995460450467},{"$f":"('Flash Plant F1-P10%'!D85+'Flash Plant F1-P10%'!D93)/'Flash Plant F1-P10%'!D67","v":0.13020877955791926},{"$f":"('Flash Plant F1-P90%'!D85+'Flash Plant F1-P90%'!D93)/'Flash Plant F1-P90%'!D67","v":0.13020877955791926}]
[{"$f":"INPUT!R464","v":2},null,"P,flash",{"$f":"E10*D97^6+F10*D97^5+G10*D97^4+H10*D97^3+I10*D97^2+J10*D97+K10","v":4.8967391424377205},"psia",null,null,{"$f":"D74/(1-H97)","v":242.38710596727663},{"$f":"D74/(1-I97)","v":243.70532700368886},{"$f":"D74/(1-J97)","v":242.3713014417153},{"$f":"D74/(1-K97)","v":242.3713014417153},"ppm"]
[null,null,null,null,null,null,null,{"$f":" 0.0000000000249634*H98^4 - 0.00000000425191*H98^3 - 0.000119669*H98^2 + 0.307616*H98 - 0.294394","v":67.262641019311999},{"$f":" 0.0000000000249634*I98^4 - 0.00000000425191*I98^3 - 0.000119669*I98^2 + 0.307616*I98 - 0.294394","v":67.592362270634624},{"$f":" 0.0000000000249634*J98^4 - 0.00000000425191*J98^3 - 0.000119669*J98^2 + 0.307616*J98 - 0.294394","v":67.258685495629848},{"$f":" 0.0000000000249634*K98^4 - 0.00000000425191*K98^3 - 0.000119669*K98^2 + 0.307616*K98 - 0.294394","v":67.258685495629848},"C"]
[null,null,"T,flash out",null,null,null,null,{"$f":"H99*1.8+32","v":153.07275383476161},{"$f":"I99*1.8+32","v":153.66625208714231},{"$f":"J99*1.8+32","v":153.06563389213375},{"$f":"K99*1.8+32","v":153.06563389213375},"F"]
[null,null,null,null,null,null,null,{"$f":"$E10*H100^6+$F10*H100^5+$G10*H100^4+$H10*H100^3+$I10*H100^2+$J10*H100+$K10","v":4.0112306547594976},{"$f":"$E10*I100^6+$F10*I100^5+$G10*I100^4+$H10*I100^3+$I10*I100^2+$J10*I100+$K10","v":4.0698097657977534},{"$f":"$E10*J100^6+$F10*J100^5+$G10*J100^4+$H10*J100^3+$I10*J100^2+$J10*J100+$K10","v":4.0105324030938654},{"$f":"$E10*K100^6+$F10*K100^5+$G10*K100^4+$H10*K100^3+$I10*K100^2+$J10*K100+$K10","v":4.0105324030938654},"psia"]
[null,null,"flash -steam fraction",null,null,null,null,{"$f":"MAX(H99,H96,D96)","v":101.78746581450665},{"$f":"MAX(I99,I96,D96)","v":101.78746581450665},{"$f":"MAX(J99,J96,E96)","v":101.78746581450665},{"$f":"MAX(K99,K96,F96)","v":101.78746581450665},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[null,null,"SiO2"]
[null,null,"T,amph SiO2"]
[]
[null,null,"P,flash",null,null,null,null,{"$f":"IF(A111=0,H102,H92)","v":56.937682530770942},{"$f":"IF(A111=0,I102,I92)","v":64.488673387668598},{"$f":"IF(A111=0,J102,J92)","v":56.937682530770942},{"$f":"IF(A111=0,K102,K92)","v":65.745673128366775},"C",null,"INJECTION TEMPERATURE USED"]
[null,null,"T,inj",null,null,null,null,{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},{"$f":"(IF($A111=0,$D96,E79)+$D30)/2","v":115.96884126538546},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":117.40079581820922},"C",null,"AVERAGE TEMPERATURE IN EGS RESERVOIR"]
[null,null,"T,wet",{"$f":"'Input A1'!C456","v":10},"C"]
[]
[]
[{"$f":"'Input A1'!A398","v":1},null,"T,inject"]
[null,null,"T,avg"]
[]
[]
[]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,"C0",{"$f":" -2.30902E-15*H30^6 + 0.00000000000336333*H30^5 - 0.00000000193412*H30^4 + 0.000000568645*H30^3 - 0.0000930504*H30^2 + 0.00727095*H30 - 0.238165","v":-9.1977033741600628E-2},{"$f":" -2.30902E-15*I30^6 + 0.00000000000336333*I30^5 - 0.00000000193412*I30^4 + 0.000000568645*I30^3 - 0.0000930504*I30^2 + 0.00727095*I30 - 0.238165","v":-9.4441042247611656E-2},-9.194753572752748E-2,-9.194753572752748E-2]
[null,null,"b",{"$f":" -0.00172233*LN(D30) + 0.0100349","v":1.1394341735323135E-3},null,null,"C1",{"$f":" -0.0000000000000707533*H30^6 + 0.000000000107568*H30^5 - 0.000000066894*H30^4 + 0.0000216575*H30^3 - 0.00380974*H30^2 + 0.340452*H30 - 11.2014","v":0.66954533422642015},{"$f":" -0.0000000000000707533*I30^6 + 0.000000000107568*I30^5 - 0.000000066894*I30^4 + 0.0000216575*I30^3 - 0.00380974*I30^2 + 0.340452*I30 - 11.2014","v":0.66299310495978148},0.66962682473767643,0.66962682473767643]
[null,null,"c",{"$f":" 0.000000944171*LN(D30) - 0.0000053876","v":-5.1115886221466137E-7},null,null,"C2",{"$f":" -1.82812E-17*H30^6 + 0.0000000000000311691*H30^5 - 0.0000000000221578*H30^4 + 0.00000000842017*H30^3 - 0.00000180697*H30^2 + 0.000208363*H30 - 0.010242","v":-1.9277542252402365E-4},{"$f":" -1.82812E-17*I30^6 + 0.0000000000000311691*I30^5 - 0.0000000000221578*I30^4 + 0.00000000842017*I30^3 - 0.00000180697*I30^2 + 0.000208363*I30 - 0.010242","v":-1.8553277530196539E-4},-1.928662280127804E-4,-1.928662280127804E-4]
[null,null,"d",{"$f":" -0.000000000263645*LN(D30) + 0.00000000149933","v":1.3766000190493503E-10}]
[null,null,null,null,null,null,"C1",{"$f":" -0.0000000644961*H30^3 + 0.0000560859*H30^2 - 0.0112013*H30 + 0.682472","v":8.4299727465082741E-2},{"$f":" -0.0000000644961*I30^3 + 0.0000560859*I30^2 - 0.0112013*I30 + 0.682472","v":9.012058480861862E-2},8.4231352249032332E-2,8.4231352249032332E-2]
[null,null,null,null,null,null,"C2",{"$f":" 0.000000844535*H30 - 0.000410792","v":-2.6647250918476219E-4},{"$f":" 0.000000844535*I30 - 0.000410792","v":-2.6440102208630516E-4},-2.6649743832697799E-4,-2.6649743832697799E-4]
[]
[null,"10-29-09: corrected temperature in F108"]
[null,"11-10-09  Changed H27  - make used equal to plant temperature"]

{"sheet":"Binary A1","index":18,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5],[21,1,25,6]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[null,null,null,null,null,null,null," "]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"POWER PLANT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Summary A1'!H24,\"FLASH\")","v":24.766700799320262},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":-0.76397941020917937},{"$f":"IF(A2=1,'Summary A1'!J24,\"FLASH\")","v":5.845451329828359},null,{"$f":"'Summary A1'!L24","v":25.818527488608588},null,{"$f":"'Summary A1'!M24","v":26.156112050734642},null,{"$f":"'LCOE Summary 10-90s'!B2","v":58}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000},null,null,null,{"$f":"'Summary A1'!L279*1000","v":20000},null,{"$f":"'Summary A1'!M279*1000","v":20000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":0},null,{"$f":"D8-F8","v":18.921249469491904},null,{"$f":"D8-H8","v":-1.0518266892883261},null,{"$f":"D8-J8","v":-1.3894112514143799}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the Input Sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INPUT!W403","v":9.4044876750795972},null,{"$f":"INPUT!X403","v":6.5831413725557173}]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"'Input A1'!T401","v":9.4044876750795972},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",8.1380681322906998,null,6.912520399554098,null,9.4044876750795972,null,5.6966476926034897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w-h/lb",7.5812766421369373]
[]
[]
[]
[]
[]
[null,null,null,"Reference",null,"Improved",null,0.1,null,0.9]

{"sheet":"Input A1","index":19,"n_rows":529,"n_cols":30,"rows_kept":529,"cut":false,"hidden":true,"merged":[[195,15,195,22],[202,17,202,23]]}
[{"$f":"'Input A1'!A75","v":1},"FCR","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Lump Sum","Low",1,"surface","Jet",{"$f":"SUM(C19:M41)","v":0},null,"Version (0 -DOE, 1 Public, 2 -Industry)",null,null,null,0]
[{"$f":"'Input A1'!A398","v":1},"EERE Approach","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","By Activity","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,null,"High",3,null,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Confirmation Drilling Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A75=0,H5,\"Fracture Flow\")","v":"Fracture Flow"},{"$f":"IF(A75=10,\"Carslaw-Jaeger\",I5)","v":"Annual Decline Rate"},{"$f":"IF(A75=0,J5,\"Input Value\")","v":"Input Value"},{"$f":"IF('Input A1'!A75=1,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(A75=0,\"Calculate\",\"Input\")","v":"Input"},"Slim Hole"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production Size"]
[null,"Yes","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Yes","Lineshaft","Production Wells","Flash",{"$f":"IF(A392=1,F8,\"Flow\")","v":"Flow"},"Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[null,null,{"$f":"IF(C1=INPUT!C1,0,1)","v":0},{"$f":"IF(D1=INPUT!D1,0,1)","v":0},{"$f":"IF(E1=INPUT!E1,0,1)","v":0},{"$f":"IF(F1=INPUT!F1,0,1)","v":0},{"$f":"IF(G1=INPUT!G1,0,1)","v":0},{"$f":"IF(H1=INPUT!H1,0,1)","v":0},{"$f":"IF(I1=INPUT!I1,0,1)","v":0},{"$f":"IF(J1=INPUT!J1,0,1)","v":0},{"$f":"IF(K1=INPUT!K1,0,1)","v":0},{"$f":"IF(L1=INPUT!L1,0,1)","v":0},{"$f":"IF(M1=INPUT!M1,0,1)","v":0}]
[null,null,{"$f":"IF(C2=INPUT!C2,0,1)","v":0},{"$f":"IF(D2=INPUT!D2,0,1)","v":0},{"$f":"IF(E2=INPUT!E2,0,1)","v":0},{"$f":"IF(F2=INPUT!F2,0,1)","v":0},{"$f":"IF(G2=INPUT!G2,0,1)","v":0},{"$f":"IF(H2=INPUT!H2,0,1)","v":0},{"$f":"IF(I2=INPUT!I2,0,1)","v":0},{"$f":"IF(J2=INPUT!J2,0,1)","v":0},{"$f":"IF(K2=INPUT!K2,0,1)","v":0},{"$f":"IF(L2=INPUT!L2,0,1)","v":0},{"$f":"IF(M2=INPUT!M2,0,1)","v":0}]
[null,null,{"$f":"IF(C3=INPUT!C3,0,1)","v":0},{"$f":"IF(D3=INPUT!D3,0,1)","v":0},{"$f":"IF(E3=INPUT!E3,0,1)","v":0},{"$f":"IF(F3=INPUT!F3,0,1)","v":0},{"$f":"IF(G3=INPUT!G3,0,1)","v":0},{"$f":"IF(H3=INPUT!H3,0,1)","v":0},{"$f":"IF(I3=INPUT!I3,0,1)","v":0},{"$f":"IF(J3=INPUT!J3,0,1)","v":0},{"$f":"IF(K3=INPUT!K3,0,1)","v":0},{"$f":"IF(L3=INPUT!L3,0,1)","v":0},{"$f":"IF(M3=INPUT!M3,0,1)","v":0}]
[null,null,{"$f":"IF(C4=INPUT!C4,0,1)","v":0},{"$f":"IF(D4=INPUT!D4,0,1)","v":0},{"$f":"IF(E4=INPUT!E4,0,1)","v":0},{"$f":"IF(F4=INPUT!F4,0,1)","v":0},{"$f":"IF(G4=INPUT!G4,0,1)","v":0},{"$f":"IF(H4=INPUT!H4,0,1)","v":0},{"$f":"IF(I4=INPUT!I4,0,1)","v":0},{"$f":"IF(J4=INPUT!J4,0,1)","v":0},{"$f":"IF(K4=INPUT!K4,0,1)","v":0},{"$f":"IF(L4=INPUT!L4,0,1)","v":0},{"$f":"IF(M4=INPUT!M4,0,1)","v":0}]
[null,null,{"$f":"IF(B5=INPUT!B5,0,1)","v":0},{"$f":"IF(C5=INPUT!C5,0,1)","v":0},{"$f":"IF(D5=INPUT!D5,0,1)","v":0},{"$f":"IF(F5=INPUT!F5,0,1)","v":0},{"$f":"IF(G5=INPUT!G5,0,1)","v":0},{"$f":"IF(H5=INPUT!H5,0,1)","v":0},{"$f":"IF(I5=INPUT!I5,0,1)","v":0},{"$f":"IF(J5=INPUT!J5,0,1)","v":0},{"$f":"IF(K5=INPUT!K5,0,1)","v":0},{"$f":"IF(L5=INPUT!L5,0,1)","v":0},{"$f":"IF(M5=INPUT!M5,0,1)","v":0}]
[null,null,{"$f":"IF(B6=INPUT!B6,0,1)","v":0},{"$f":"IF(C6=INPUT!C6,0,1)","v":0},{"$f":"IF(D6=INPUT!D6,0,1)","v":0},{"$f":"IF(F6=INPUT!F6,0,1)","v":0},{"$f":"IF(G6=INPUT!G6,0,1)","v":0},{"$f":"IF(H6=INPUT!H6,0,1)","v":0},{"$f":"IF(I6=INPUT!I6,0,1)","v":0},{"$f":"IF(J6=INPUT!J6,0,1)","v":0},{"$f":"IF(K6=INPUT!K6,0,1)","v":0},{"$f":"IF(L6=INPUT!L6,0,1)","v":0},{"$f":"IF(M6=INPUT!M6,0,1)","v":0}]
[null,null,{"$f":"IF(C7=INPUT!C7,0,1)","v":0},{"$f":"IF(D7=INPUT!D7,0,1)","v":0},{"$f":"IF(E7=INPUT!E7,0,1)","v":0},{"$f":"IF(F7=INPUT!F7,0,1)","v":0},{"$f":"IF(G7=INPUT!G7,0,1)","v":0},{"$f":"IF(H7=INPUT!H7,0,1)","v":0},{"$f":"IF(I7=INPUT!I7,0,1)","v":0},{"$f":"IF(J7=INPUT!J7,0,1)","v":0},{"$f":"IF(K7=INPUT!K7,0,1)","v":0},{"$f":"IF(L7=INPUT!L7,0,1)","v":0},{"$f":"IF(M7=INPUT!M7,0,1)","v":0}]
[null,null,{"$f":"IF(C8=INPUT!C8,0,1)","v":0},{"$f":"IF(D8=INPUT!D8,0,1)","v":0},{"$f":"IF(E8=INPUT!E8,0,1)","v":0},{"$f":"IF(F8=INPUT!F8,0,1)","v":0},{"$f":"IF(G8=INPUT!G8,0,1)","v":0},{"$f":"IF(H8=INPUT!H8,0,1)","v":0},{"$f":"IF(I8=INPUT!I8,0,1)","v":0},{"$f":"IF(J8=INPUT!J8,0,1)","v":0},{"$f":"IF(K8=INPUT!K8,0,1)","v":0},{"$f":"IF(L8=INPUT!L8,0,1)","v":0},{"$f":"IF(M8=INPUT!M8,0,1)","v":0}]
[null,null,{"$f":"IF(C9=INPUT!C9,0,1)","v":0},{"$f":"IF(D9=INPUT!D9,0,1)","v":0},{"$f":"IF(E9=INPUT!E9,0,1)","v":0},{"$f":"IF(F9=INPUT!F9,0,1)","v":0},{"$f":"IF(G9=INPUT!G9,0,1)","v":0},{"$f":"IF(H9=INPUT!H9,0,1)","v":0},{"$f":"IF(I9=INPUT!I9,0,1)","v":0},{"$f":"IF(J9=INPUT!J9,0,1)","v":0},{"$f":"IF(K9=INPUT!K9,0,1)","v":0},{"$f":"IF(L9=INPUT!L9,0,1)","v":0},{"$f":"IF(M9=INPUT!M9,0,1)","v":0}]
[null,null,{"$f":"IF(C10=INPUT!C10,0,1)","v":0},{"$f":"IF(D10=INPUT!D10,0,1)","v":0},{"$f":"IF(E10=INPUT!E10,0,1)","v":0},{"$f":"IF(F10=INPUT!F10,0,1)","v":0},{"$f":"IF(G10=INPUT!G10,0,1)","v":0},{"$f":"IF(H10=INPUT!H10,0,1)","v":0},{"$f":"IF(I10=INPUT!I10,0,1)","v":0},{"$f":"IF(J10=INPUT!J10,0,1)","v":0},{"$f":"IF(K10=INPUT!K10,0,1)","v":0},{"$f":"IF(L10=INPUT!L10,0,1)","v":0},{"$f":"IF(M10=INPUT!M10,0,1)","v":0}]
[null,null,{"$f":"IF(C11=INPUT!C11,0,1)","v":0},{"$f":"IF(D11=INPUT!D11,0,1)","v":0},{"$f":"IF(E11=INPUT!E11,0,1)","v":0},{"$f":"IF(F11=INPUT!F11,0,1)","v":0},{"$f":"IF(G11=INPUT!G11,0,1)","v":0},{"$f":"IF(H11=INPUT!H11,0,1)","v":0},{"$f":"IF(I11=INPUT!I11,0,1)","v":0},{"$f":"IF(J11=INPUT!J11,0,1)","v":0},{"$f":"IF(K11=INPUT!K11,0,1)","v":0},{"$f":"IF(L11=INPUT!L11,0,1)","v":0},{"$f":"IF(M11=INPUT!M11,0,1)","v":0}]
[null,null,{"$f":"IF(C12=INPUT!C12,0,1)","v":0},{"$f":"IF(D12=INPUT!D12,0,1)","v":0},{"$f":"IF(E12=INPUT!E12,0,1)","v":0},{"$f":"IF(F12=INPUT!F12,0,1)","v":0},{"$f":"IF(G12=INPUT!G12,0,1)","v":0},{"$f":"IF(H12=INPUT!H12,0,1)","v":0},{"$f":"IF(I12=INPUT!I12,0,1)","v":0},{"$f":"IF(J12=INPUT!J12,0,1)","v":0},{"$f":"IF(K12=INPUT!K12,0,1)","v":0},{"$f":"IF(L12=INPUT!L12,0,1)","v":0},{"$f":"IF(M12=INPUT!M12,0,1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R23","v":24.766700799320262}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"INPUT!R36","v":"EGS C"}]
[null,null,{"$f":"IF(C13=INPUT!C13,0,1)","v":0},{"$f":"IF(D13=INPUT!D13,0,1)","v":0},{"$f":"IF(E13=INPUT!E13,0,1)","v":0},{"$f":"IF(F13=INPUT!F13,0,1)","v":0},{"$f":"IF(G13=INPUT!G13,0,1)","v":0},{"$f":"IF(H13=INPUT!H13,0,1)","v":0},{"$f":"IF(I13=INPUT!I13,0,1)","v":0},{"$f":"IF(J13=INPUT!J13,0,1)","v":0},{"$f":"IF(K13=INPUT!K13,0,1)","v":0},{"$f":"IF(L13=INPUT!L13,0,1)","v":0},{"$f":"IF(M13=INPUT!M13,0,1)","v":0},null,null,"ECONOMIC PARAMETERS"]
[null,null,{"$f":"IF(C14=INPUT!C14,0,1)","v":0},{"$f":"IF(D14=INPUT!D14,0,1)","v":0},{"$f":"IF(E14=INPUT!E14,0,1)","v":0},{"$f":"IF(F14=INPUT!F14,0,1)","v":0},{"$f":"IF(G14=INPUT!G14,0,1)","v":0},{"$f":"IF(H14=INPUT!H14,0,1)","v":0},{"$f":"IF(I14=INPUT!I14,0,1)","v":0},{"$f":"IF(J14=INPUT!J14,0,1)","v":0},{"$f":"IF(K14=INPUT!K14,0,1)","v":0},{"$f":"IF(L14=INPUT!L14,0,1)","v":0},{"$f":"IF(M14=INPUT!M14,0,1)","v":0},null,null,"General Project Variables :"]
[null,null,{"$f":"IF(C15=INPUT!C15,0,1)","v":0},{"$f":"IF(D15=INPUT!D15,0,1)","v":0},{"$f":"IF(E15=INPUT!E15,0,1)","v":0},{"$f":"IF(F15=INPUT!F15,0,1)","v":0},{"$f":"IF(G15=INPUT!G15,0,1)","v":0},{"$f":"IF(H15=INPUT!H15,0,1)","v":0},{"$f":"IF(I15=INPUT!I15,0,1)","v":0},{"$f":"IF(J15=INPUT!J15,0,1)","v":0},{"$f":"IF(K15=INPUT!K15,0,1)","v":0},{"$f":"IF(L15=INPUT!L15,0,1)","v":0},{"$f":"IF(M15=INPUT!M15,0,1)","v":0},null,null,"Year for Baseline Estimate",null,null,null,{"$f":"INPUT!R39","v":2011}]
[null,null,{"$f":"IF(C16=INPUT!C16,0,1)","v":0},{"$f":"IF(D16=INPUT!D16,0,1)","v":0},{"$f":"IF(E16=INPUT!E16,0,1)","v":0},{"$f":"IF(F16=INPUT!F16,0,1)","v":0},{"$f":"IF(G16=INPUT!G16,0,1)","v":0},{"$f":"IF(H16=INPUT!H16,0,1)","v":0},{"$f":"IF(I16=INPUT!I16,0,1)","v":0},{"$f":"IF(J16=INPUT!J16,0,1)","v":0},{"$f":"IF(K16=INPUT!K16,0,1)","v":0},{"$f":"IF(L16=INPUT!L16,0,1)","v":0},{"$f":"IF(M16=INPUT!M16,0,1)","v":0},null,null,"Utilization Factor",null,null,null,{"$f":"INPUT!R40","v":0.95},null,{"$f":"INPUT!T40","v":1},{"$f":"T40*V40","v":0.95},null,{"$f":"INPUT!W40","v":0.95},{"$f":"INPUT!X40","v":0.95},null,{"$f":"T40-W40","v":0},{"$f":"T40-Y40","v":0},{"$f":"T40-Z40","v":0}]
[null,null,{"$f":"IF(C17=INPUT!C17,0,1)","v":0},{"$f":"IF(D17=INPUT!D17,0,1)","v":0},{"$f":"IF(E17=INPUT!E17,0,1)","v":0},{"$f":"IF(F17=INPUT!F17,0,1)","v":0},{"$f":"IF(G17=INPUT!G17,0,1)","v":0},{"$f":"IF(H17=INPUT!H17,0,1)","v":0},{"$f":"IF(I17=INPUT!I17,0,1)","v":0},{"$f":"IF(J17=INPUT!J17,0,1)","v":0},{"$f":"IF(K17=INPUT!K17,0,1)","v":0},{"$f":"IF(L17=INPUT!L17,0,1)","v":0},{"$f":"IF(M17=INPUT!M17,0,1)","v":0},null,null,"Contingency",null,null,null,{"$f":"INPUT!R41","v":0.15},null,{"$f":"INPUT!T41","v":0.66666666666666663},{"$f":"T41*V41","v":9.9999999999999992E-2},null,{"$f":"INPUT!W41","v":0.15},{"$f":"INPUT!X41","v":0.15},null,{"$f":"T41-W41","v":0.05},{"$f":"T41-Y41","v":0},{"$f":"T41-Z41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,null,null,{"$f":"INPUT!R42","v":1.7500000000000002E-2},null,{"$f":"INPUT!T42","v":1},1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,{"$f":"INPUT!R43","v":3.5000000000000003E-2},null,{"$f":"INPUT!T43","v":1},3.5000000000000003E-2]
[null,null,{"$f":"-G55","v":2.9166666666666671E-2},{"$f":"-H55","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,null,null,null,"Discount Rate ",null,null,null,{"$f":"INPUT!R44","v":7.0000000000000007E-2},null,{"$f":"INPUT!T44","v":1},7.0000000000000007E-2,null,{"$f":"INPUT!W44","v":7.0000000000000007E-2},{"$f":"INPUT!X44","v":7.0000000000000007E-2},null,{"$f":"T44-W44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"INPUT!R45","v":0.39200000000000002},null,{"$f":"INPUT!T45","v":1},0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"INPUT!R46","v":20},null,{"$f":"INPUT!T46","v":1.5},30,null,{"$f":"INPUT!W46","v":20},{"$f":"INPUT!X46","v":20},null,{"$f":"T46-W46","v":-10},{"$f":"T46-Y46","v":0},{"$f":"T46-Z46","v":0}]
[null,null,null,null,null,"BLM < 10 yr",{"$f":"T42","v":1.7500000000000002E-2},{"$f":"W42","v":1.7500000000000002E-2},null,null,null,null,null,null,null,"Fixed Charge Rate (FCR) ",null,null,null,{"$f":"INPUT!R47","v":0.108},null,{"$f":"INPUT!T47","v":1},0.108,null,{"$f":"INPUT!W47","v":0.108},{"$f":"INPUT!X47","v":0.108},null,{"$f":"T47-W47","v":0},{"$f":"T47-Y47","v":0},{"$f":"T47-Z47","v":0}]
[{"$f":"IF(T48=B1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,{"$f":"INPUT!R48","v":"EERE Approach"}]
[1,"Use until worksheet ready for this input",null,null,null,"BLM >10 yr",{"$f":"T43","v":3.5000000000000003E-2},{"$f":"W43","v":3.5000000000000003E-2},null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,"discount rate",{"$f":"T44*0","v":0},{"$f":"W44*0","v":0},null,null,null,null,null,null,null,"Year of Project Initiation",null,null,null,{"$f":"INPUT!R50","v":2009}," note",null,{"$f":"T50","v":2009},null,{"$f":"T50","v":2009},{"$f":"T50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,{"$f":"INPUT!R51","v":1}]
[null,null,null,null,null,"thru 10 yr",{"$f":"PV(G50,10,G47)","v":-0.17500000000000002},{"$f":"PV(H50,10,H47)","v":-0.17500000000000002},null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"INPUT!R52","v":1}," note",null,{"$f":"INPUT!U52","v":1},null,{"$f":"INPUT!W52","v":1},{"$f":"INPUT!X52","v":1},null,{"$f":"T52-W52","v":0},{"$f":"T52-Y52","v":0},{"$f":"T52-Z52","v":0}]
[null,null,null,null,null,"11-30 yr",{"$f":"PV(G50,20,G49)/(1+G50)^10","v":-0.70000000000000007},{"$f":"PV(H50,20,H49)/(1+H50)^10","v":-0.70000000000000007},null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,{"$f":"INPUT!R53","v":1.5},null,null,{"$f":"INPUT!U53","v":1},null,{"$f":"INPUT!W53","v":1.5},{"$f":"INPUT!X53","v":1.5},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,{"$f":"INPUT!R54","v":1}]
[null,null,null,null,null,"rate",{"$f":"(G53+G52)/30","v":-2.9166666666666671E-2},{"$f":"(H53+H52)/30","v":-2.9166666666666671E-2},null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,{"$f":"INPUT!R55","v":2}," note",null,{"$f":"INPUT!U55","v":1.5},null,{"$f":"INPUT!W55","v":2},{"$f":"INPUT!X55","v":2},null,0.5,0,0]
[null,null,null,null,null,null,{"$f":"(G47*10+G49*20)/30","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,{"$f":"INPUT!R56","v":2},null,null,{"$f":"INPUT!U56","v":1.5},null,{"$f":"INPUT!W56","v":2},{"$f":"INPUT!X56","v":2},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"ROUNDUP(T35+MAX(T55:T56),0)","v":2014}," note",null,{"$f":"ROUNDUP(T35+MAX(W55:W56),0)","v":2014},null,{"$f":"ROUNDUP(T35+MAX(Y55:Y56),0)","v":2014},{"$f":"ROUNDUP(T35+MAX(Z55:Z56),0)","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"T57+T46","v":2034},null,null,{"$f":"W57+W46","v":2044},null,{"$f":"Y57+Y46","v":2034},{"$f":"Z57+Z46","v":2034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,{"$f":"INPUT!R59","v":0},null,null,{"$f":"INPUT!U59","v":0},null,0,0,null,{"$f":"T59-W59","v":0},{"$f":"T59-Y59","v":0},{"$f":"T59-Z59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure",null,null,null,{"$f":"T58+T59","v":2034},null,null,{"$f":"W58+W59","v":2044},null,{"$f":"Y58+Y59","v":2034},2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"INPUT!R62","v":0.3},null,null,{"$f":"INPUT!U62","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,{"$f":"INPUT!R63","v":0.3},null,null,{"$f":"INPUT!U63","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,{"$f":"INPUT!R64","v":0.15},null,null,{"$f":"INPUT!U64","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"INPUT!R65","v":7.0000000000000007E-2},null,null,{"$f":"INPUT!U65","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,null,{"$f":"INPUT!R66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"INPUT!R68","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,{"$f":"INPUT!R69","v":0.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,{"$f":"INPUT!R70","v":0.192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,{"$f":"INPUT!R71","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,{"$f":"INPUT!R72","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,{"$f":"INPUT!R73","v":5.7599999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"IF(T75=D2,1,0)","v":1},null,{"$f":"'Resource A1'!D31-'Resource A1'!D39","v":170.88633486502962},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"INPUT!R75","v":"EGS"}]
[null,null,{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"IF(C75<C77-C76,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[{"$f":"IF(INPUT!P77=$C$12,1,2)","v":1},null,{"$f":"IF(A77=1,T77,(T77-32)/1.8)","v":175},"C",{"$f":"IF(A77=1,T77*1.8+32,T77)","v":347},"F",{"$f":"IF($A77=1,Y77,(Y77-32)/1.8)","v":175},{"$f":"IF($A77=1,Z77,(Z77-32)/1.8)","v":175},null,null,null,null,null,null,null,"Resource Temperature",null,null,null,{"$f":"INPUT!R77","v":175},null,null,{"$f":"T77","v":175},null,{"$f":"T77","v":175},{"$f":"T77","v":175}]
[{"$f":"IF(INPUT!P78=$D12,1,2)","v":1},null,{"$f":"IF(A78=1,T78,T78/3.28083)","v":3000},"m",{"$f":"IF(A78=1,T78*3.28083,T78)","v":9842.49},"ft",{"$f":"IF($A78=1,Y78,Y78/3.28083)","v":3000},{"$f":"IF($A78=1,Z78,Z78/3.28083)","v":3000},null,null,null,null,null,null,null,"Resource Depth",null,null,null,{"$f":"INPUT!R78","v":3000},null,null,{"$f":"T78","v":3000},null,{"$f":"T78","v":3000},{"$f":"T78","v":3000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[{"$f":"IF(T81=F1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"INPUT!R81","v":"Greenfield"}]
[{"$f":"IF(A75=0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,null,null,{"$f":"INPUT!R82","v":300},null,{"$f":"INPUT!T82","v":1},{"$f":"T82*V82","v":300}]
[{"$f":"IF(T83=G1,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"INPUT!R83","v":"No"}]
[null,null,null,null,null,{"$f":"F89+F90","v":250000},null,{"$f":"H89+H90","v":150000},null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"INPUT!R85","v":3},null,{"$f":"INPUT!T85","v":0.66666666666666663},{"$f":"T85*V85","v":2},null,{"$f":"INPUT!W85","v":3},{"$f":"INPUT!X85","v":3},null,{"$f":"T85-W85","v":1},{"$f":"T85-Y85","v":0},{"$f":"T85-Z85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Costs for Pre-Drilling Activities",null,"per site",null,{"$f":"INPUT!R86","v":60000},null,{"$f":"INPUT!T86","v":1},{"$f":"T86*V86","v":60000},null,{"$f":"T86","v":60000},{"$f":"T86","v":60000}]
[]
[{"$f":"IF(T88=I1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Non-Drilling Costs determined for each site?",null,null,null,{"$f":"INPUT!R88","v":"Lump Sum"}]
[null,null,null,null,null,{"$f":"(1-A88)*T89","v":250000},null,{"$f":"(1-A88)*W89","v":150000},null,null,null,null,null,null,null,"Lump Sum Cost for Non-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"INPUT!R89","v":250000},null,{"$f":"INPUT!T89","v":0.6},{"$f":"T89*V89","v":150000},null,{"$f":"INPUT!W89","v":250000},{"$f":"INPUT!X89","v":250000},null,{"$f":"T89-W89","v":100000},{"$f":"T89-Y89","v":0},{"$f":"T89-Z89","v":0}]
[null,null,null,null,null,{"$f":"(F92+F95+F106+F108+F119+F140+F146)*(1+F149)*A88","v":0},null,{"$f":"(H92+H95+H106+H108+H119+H140+H146)*(1+H149)*A88","v":0},null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[{"$f":"$A$88","v":0},"default","input","used -Ref",null,"used -Ref",null,"used -Imp",null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"F92","v":32000},null,null,{"$f":"H92","v":32000}]
[null,{"$f":"4*40*200","v":32000},null,null,null,{"$f":"(1-A92)*((1-A93)*B92+A93*T93)","v":32000},null,{"$f":"W92","v":32000},null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null,null,null,{"$f":"'Input A1'!B92","v":32000},null,{"$f":"INPUT!T92","v":1},{"$f":"V92*'Input A1'!F92","v":32000}]
[{"$f":"COUNT(INPUT!R93)","v":0},null,{"$f":"T93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R93","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"F95","v":52000},null,null,{"$f":"H95","v":52000}]
[null,null,null,null,null,{"$f":"SUM(F96:F104)","v":52000},null,{"$f":"SUM(H96:H104)","v":52000},null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null,null,null,{"$f":"'Input A1'!B96","v":48000},null,{"$f":"INPUT!T95","v":1},{"$f":"V95*'Input A1'!F96","v":48000}]
[{"$f":"COUNT(INPUT!R96)","v":0},{"$f":"40*8*150","v":48000},null,null,null,{"$f":"((1-A96)*B96+A96*T96)","v":48000},null,{"$f":"W95","v":48000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R96","v":0}]
[{"$f":"IF(INPUT!O97=$G$1,0,1)","v":0},4000,null,null,null,{"$f":"(1-A97)*((1-A98)*B97+A98*T98)","v":4000},null,{"$f":"W97","v":4000},null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry",null,null,null,{"$f":"(1-'Input A1'!A97)*'Input A1'!B97","v":4000},null,{"$f":"INPUT!T97","v":1},{"$f":"V97*'Input A1'!F97","v":4000}]
[{"$f":"COUNT(INPUT!R98)","v":0},null,{"$f":"T98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R98","v":0}]
[{"$f":"IF(INPUT!O99=$G$1,0,1)","v":1},3000,null,null,null,{"$f":"(1-A99)*((1-A100)*B99+A100*T100)","v":0},null,{"$f":"W99","v":0},null,null,null,null,null,null,null,"Rock & Soil Sample Analysis",null,null,null,{"$f":"(1-'Input A1'!A99)*'Input A1'!B99","v":0},null,{"$f":"INPUT!T99","v":1},{"$f":"V99*'Input A1'!F99","v":0}]
[{"$f":"COUNT(INPUT!R100)","v":0},null,{"$f":"T100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R100","v":0}]
[{"$f":"IF(INPUT!O101=$G$1,0,1)","v":1},4000,null,null,null,{"$f":"(1-A101)*((1-A102)*B101+A102*T102)","v":0},null,{"$f":"W101","v":0},null,null,null,null,null,null,null,"Soil Gas Flux Analysis",null,null,null,{"$f":"(1-'Input A1'!A101)*'Input A1'!B101","v":0},null,{"$f":"INPUT!T101","v":1},{"$f":"V101*'Input A1'!F101","v":0}]
[{"$f":"COUNT(INPUT!R102)","v":0},null,{"$f":"T102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R102","v":0}]
[{"$f":"IF(INPUT!O103=$G$1,0,1)","v":1},7500,null,null,null,{"$f":"(1-A103)*((1-A104)*B103+A104*T104)","v":0},null,{"$f":"W103","v":0},null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy",null,null,null,{"$f":"(1-'Input A1'!A103)*'Input A1'!B103","v":0},null,{"$f":"INPUT!T103","v":1},{"$f":"V103*'Input A1'!F103","v":0}]
[{"$f":"COUNT(INPUT!R104)","v":0},null,{"$f":"T104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"F106","v":80000},null,null,{"$f":"H106","v":80000}]
[{"$f":"IF(INPUT!O106=$G$1,0,1)","v":0},{"$f":"10*40*200","v":80000},null,null,null,{"$f":"(1-A106)*((1-A107)*B106+A107*T107)","v":80000},null,{"$f":"W106","v":80000},null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)",null,null,null,{"$f":"(1-'Input A1'!A106)*'Input A1'!B106","v":80000},null,{"$f":"INPUT!T106","v":1},{"$f":"V106*'Input A1'!F106","v":80000}]
[{"$f":"COUNT(INPUT!R107)","v":0},null,{"$f":"T107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R107","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F109:F117)","v":140388.88888888888},null,{"$f":"SUM(H109:H117)","v":140388.88888888888},null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"F108","v":140388.88888888888},null,null,{"$f":"H108","v":140388.88888888888}]
[{"$f":"IF(INPUT!O109=$G$1,0,1)","v":0},{"$f":"500*(1000)^2/(60^2)","v":138888.88888888888},null,null,null,{"$f":"(1-A109)*((1-A110)*B109+A110*T110)","v":138888.88888888888},null,{"$f":"W109","v":138888.88888888888},null,null,null,null,null,null,null,"Multispectral imaging  ",null,null,null,{"$f":"(1-'Input A1'!A109)*'Input A1'!B109","v":138888.88888888888},null,{"$f":"INPUT!T109","v":1},{"$f":"V109*'Input A1'!F109","v":138888.88888888888}]
[{"$f":"COUNT(INPUT!R110)","v":0},null,{"$f":"T110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R110","v":0}]
[{"$f":"IF(INPUT!O111=$G$1,0,1)","v":1},62500,null,null,null,{"$f":"(1-A111)*((1-A112)*B111+A112*T112)","v":0},null,{"$f":"W111","v":0},null,null,null,null,null,null,null,"Hyperspectral imaging",null,null,null,{"$f":"(1-'Input A1'!A111)*'Input A1'!B111","v":0},null,{"$f":"INPUT!T111","v":1},{"$f":"V111*'Input A1'!F111","v":0}]
[{"$f":"COUNT(INPUT!R112)","v":0},null,{"$f":"T112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R112","v":0}]
[{"$f":"IF(INPUT!O113=$G$1,0,1)","v":1},115000,null,null,null,{"$f":"(1-A113)*((1-A114)*B113+A114*T114)","v":0},null,{"$f":"W113","v":0},null,null,null,null,null,null,null,"LiDAR",null,null,null,{"$f":"(1-'Input A1'!A113)*'Input A1'!B113","v":0},null,{"$f":"INPUT!T113","v":1},{"$f":"V113*'Input A1'!F113","v":0}]
[{"$f":"COUNT(INPUT!R114)","v":0},null,{"$f":"T114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R114","v":0}]
[{"$f":"IF(INPUT!O115=$G$1,0,1)","v":0},1500,null,null,null,{"$f":"(1-A115)*((1-A116)*B115+A116*T116)","v":1500},null,{"$f":"W115","v":1500},null,null,null,null,null,null,null,"Aerial Photography",null,null,null,{"$f":"(1-'Input A1'!A115)*'Input A1'!B115","v":1500},null,{"$f":"INPUT!T115","v":1},{"$f":"V115*'Input A1'!F115","v":1500}]
[{"$f":"COUNT(INPUT!R116)","v":0},null,{"$f":"T116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R116","v":0}]
[{"$f":"IF(INPUT!O117=$G$1,0,1)","v":1},15000,null,null,null,{"$f":"(1-A117)*((1-A118)*B117+A118*T118)","v":0},null,{"$f":"W117","v":0},null,null,null,null,null,null,null,"FLIR",null,null,null,{"$f":"(1-'Input A1'!A117)*'Input A1'!B117","v":0},null,{"$f":"INPUT!T117","v":1},{"$f":"V117*'Input A1'!F117","v":0}]
[{"$f":"COUNT(INPUT!R118)","v":0},null,{"$f":"T118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R118","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F120:F138)","v":195000},null,{"$f":"SUM(H120:H138)","v":195000},null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"F119","v":195000},null,null,{"$f":"H119","v":195000}]
[{"$f":"IF(INPUT!O120=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A120)*((1-A121)*B120+A121*T121)","v":40000},null,{"$f":"W120","v":40000},null,null,null,null,null,null,null,"Gravity",null,null,null,{"$f":"(1-'Input A1'!A120)*'Input A1'!B120","v":40000},null,{"$f":"INPUT!T120","v":1},{"$f":"V120*'Input A1'!F120","v":40000}]
[{"$f":"COUNT(INPUT!R121)","v":0},null,{"$f":"T121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R121","v":0}]
[{"$f":"IF(INPUT!O122=$G$1,0,1)","v":0},115000,null,null,null,{"$f":"(1-A122)*((1-A123)*B122+A123*T123)","v":115000},null,{"$f":"W122","v":115000},null,null,null,null,null,null,null,"Aeromagnetic",null,null,null,{"$f":"(1-'Input A1'!A122)*'Input A1'!B122","v":115000},null,{"$f":"INPUT!T122","v":1},{"$f":"V122*'Input A1'!F122","v":115000}]
[{"$f":"COUNT(INPUT!R123)","v":0},null,{"$f":"T123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R123","v":0}]
[{"$f":"IF(INPUT!O124=$G$1,0,1)","v":1},{"$f":"15000*3*1","v":45000},null,null,null,{"$f":"(1-A124)*((1-A125)*B124+A125*T125)","v":0},null,{"$f":"W124","v":0},null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A124)*'Input A1'!B124","v":0},null,{"$f":"INPUT!T124","v":1},{"$f":"V124*'Input A1'!F124","v":0}]
[{"$f":"COUNT(INPUT!R125)","v":0},null,{"$f":"T125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R125","v":0}]
[{"$f":"IF(INPUT!O126=$G$1,0,1)","v":1},{"$f":"45000*3*1","v":135000},null,null,null,{"$f":"(1-A126)*((1-A127)*B126+A127*T127)","v":0},null,{"$f":"W126","v":0},null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A126)*'Input A1'!B126","v":0},null,{"$f":"INPUT!T126","v":1},{"$f":"V126*'Input A1'!F126","v":0}]
[{"$f":"COUNT(INPUT!R127)","v":0},null,{"$f":"T127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R127","v":0}]
[{"$f":"IF(INPUT!O128=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A128)*((1-A129)*B128+A129*T129)","v":0},null,{"$f":"W128","v":0},null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)",null,null,null,{"$f":"(1-'Input A1'!A128)*'Input A1'!B128","v":0},null,{"$f":"INPUT!T128","v":1},{"$f":"V128*'Input A1'!F128","v":0}]
[{"$f":"COUNT(INPUT!R129)","v":0},null,{"$f":"T129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R129","v":0},null,null,{"$f":"T129*V129","v":0}]
[{"$f":"IF(INPUT!O130=$G$1,0,1)","v":1},75000,null,null,null,{"$f":"(1-A130)*((1-A131)*B130+A131*T131)","v":0},null,{"$f":"W130","v":0},null,null,null,null,null,null,null,"Single Borehole and cross well seismic",null,null,null,{"$f":"(1-'Input A1'!A130)*'Input A1'!B130","v":0},null,{"$f":"INPUT!T130","v":1},{"$f":"V130*'Input A1'!F130","v":0}]
[{"$f":"COUNT(INPUT!R131)","v":0},null,{"$f":"T131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R131","v":0}]
[{"$f":"IF(INPUT!O132=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A132)*((1-A133)*B132+A133*T133)","v":40000},null,{"$f":"W132","v":40000},null,null,null,null,null,null,null,"Direct Current / Resistivity",null,null,null,{"$f":"(1-'Input A1'!A132)*'Input A1'!B132","v":40000},null,{"$f":"INPUT!T132","v":1},{"$f":"V132*'Input A1'!F132","v":40000}]
[{"$f":"COUNT(INPUT!R133)","v":0},null,{"$f":"T133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R133","v":0}]
[{"$f":"IF(INPUT!O134=$G$1,0,1)","v":1},30000,null,null,null,{"$f":"(1-A134)*((1-A135)*B134+A135*T135)","v":0},null,{"$f":"W134","v":0},null,null,null,null,null,null,null,"Self-Potential",null,null,null,{"$f":"(1-'Input A1'!A134)*'Input A1'!B134","v":0},null,{"$f":"INPUT!T134","v":1},{"$f":"V134*'Input A1'!F134","v":0}]
[{"$f":"COUNT(INPUT!R135)","v":0},null,{"$f":"T135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R135","v":0}]
[{"$f":"IF(INPUT!O136=$G$1,0,1)","v":1},200000,null,null,null,{"$f":"(1-A136)*((1-A137)*B136+A137*T137)","v":0},null,{"$f":"W136","v":0},null,null,null,null,null,null,null,"Electromagnetic",null,null,null,{"$f":"(1-'Input A1'!A136)*'Input A1'!B136","v":0},null,{"$f":"INPUT!T136","v":1},{"$f":"V136*'Input A1'!F136","v":0}]
[{"$f":"COUNT(INPUT!R137)","v":0},null,{"$f":"T137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R137","v":0}]
[{"$f":"IF(INPUT!O138=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A138)*((1-A139)*B138+A139*T139)","v":0},null,{"$f":"W138","v":0},null,null,null,null,null,null,null,"Magnetotelluric",null,null,null,{"$f":"(1-'Input A1'!A138)*'Input A1'!B138","v":0},null,{"$f":"INPUT!T138","v":1},{"$f":"V138*'Input A1'!F138","v":0}]
[{"$f":"COUNT(INPUT!R139)","v":0},null,{"$f":"T139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R139","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F141:F144)","v":109500},null,{"$f":"SUM(H141:H144)","v":109500},null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"F140","v":109500},null,null,{"$f":"H140","v":109500}]
[{"$f":"IF(INPUT!O141=$G$1,0,1)","v":0},{"$f":"50*500*3","v":75000},null,null,null,{"$f":"(1-A141)*((1-A142)*B141+A142*T142)","v":75000},null,{"$f":"W141","v":75000},null,null,null,null,null,null,null,"Drill Temperature Gradient holes",null,null,null,{"$f":"(1-'Input A1'!A141)*'Input A1'!B141","v":75000},null,{"$f":"INPUT!T141","v":1},{"$f":"V141*'Input A1'!F141","v":75000}]
[{"$f":"COUNT(INPUT!R142)","v":0},null,{"$f":"T142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R142","v":0}]
[{"$f":"IF(INPUT!O143=$G$1,0,1)","v":0},{"$f":"115*300","v":34500},null,null,null,{"$f":"(1-A143)*((1-A144)*B143+A144*T144)","v":34500},null,{"$f":"W143","v":34500},null,null,null,null,null,null,null,"2-meter probes",null,null,null,{"$f":"(1-'Input A1'!A143)*'Input A1'!B143","v":34500},null,{"$f":"INPUT!T143","v":1},{"$f":"V143*'Input A1'!F143","v":34500}]
[{"$f":"COUNT(INPUT!R144)","v":0},null,{"$f":"T144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R144","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"F146","v":96000},null,null,{"$f":"H146","v":96000}]
[null,{"$f":"12*40*200","v":96000},null,null,null,{"$f":"(1-A146)*((1-A147)*B146+A147*T147)","v":96000},null,{"$f":"W146","v":96000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B146","v":96000},null,{"$f":"INPUT!T146","v":1},{"$f":"V146*'Input A1'!F146","v":96000}]
[{"$f":"COUNT(INPUT!R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R147","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"IF('Input A1'!A150=0,T149,T150)","v":0.12},null,null,{"$f":"H149","v":0.12}]
[null,0.12,null,null,null,{"$f":"(1-A149)*((1-A150)*B149+A150*T150)","v":0.12},null,{"$f":"W149","v":0.12},null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null,null,null,{"$f":"B149","v":0.12},null,{"$f":"INPUT!T149","v":1},{"$f":"V149*F149","v":0.12}]
[{"$f":"COUNT(INPUT!R150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R150","v":0}]
[{"$f":"'Summary A1'!H295/1000","v":20.38108482809109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(T152=$G$1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"INPUT!R152","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,null,null,{"$f":"INPUT!R153","v":2},null,{"$f":"INPUT!T153","v":0.75},{"$f":"T153*V153","v":1.5},null,{"$f":"INPUT!W153","v":2},{"$f":"INPUT!X153","v":2},null,{"$f":"T153-W153","v":0.5},{"$f":"T153-Y153","v":0},{"$f":"T153-Z153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exploration Drilling Cost",null,null,null,{"$f":"INPUT!R154","v":1500000},null,{"$f":"INPUT!T154","v":0.66666666666666663},{"$f":"T154*V154","v":1000000},null,{"$f":"INPUT!W154","v":1500000},{"$f":"INPUT!X154","v":1500000},null,{"$f":"T154-W154","v":500000},{"$f":"T154-Y154","v":0},{"$f":"T154-Z154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Exploration Drilling (per site)",null,null,null,{"$f":"INPUT!R155","v":250000},null,{"$f":"INPUT!T155","v":1},250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,{"$f":"INPUT!R156","v":30},null,{"$f":"INPUT!T156","v":1},{"$f":"T156*V156","v":30},null,{"$f":"INPUT!W156","v":30},{"$f":"INPUT!X156","v":30},null,{"$f":"T156-W156","v":0},{"$f":"T156-Y156","v":0},{"$f":"T156-Z156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,null,null,{"$f":"INPUT!R157","v":0},null,{"$f":"INPUT!T157","v":1},{"$f":"T157*V157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,{"$f":"INPUT!R159","v":1.5},null,{"$f":"INPUT!T159","v":0.66666666666666663},{"$f":"T159*V159","v":1},null,{"$f":"INPUT!W159","v":1.5},{"$f":"INPUT!X159","v":1.5},null,{"$f":"T159-W159","v":0.5},{"$f":"T159-Y159","v":0},{"$f":"T159-Z159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,{"$f":"INPUT!R161","v":1.5},null,{"$f":"INPUT!T161","v":0},{"$f":"T161*V161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,{"$f":"INPUT!R162","v":1},null,{"$f":"INPUT!T162","v":1},{"$f":"IF(V162*T162>1,1,T162*V162)","v":1},null,{"$f":"INPUT!W162","v":1},{"$f":"INPUT!X162","v":1},null,{"$f":"T162-W162","v":0},{"$f":"T162-Y162","v":0},{"$f":"T162-Z162","v":0}]
[{"$f":"IF(T163=B5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,{"$f":"INPUT!R163","v":"Well Count"}]
[null,{"$f":"'Summary A1'!H118","v":4.8887780981482205},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,null,null,{"$f":"INPUT!R164","v":3},null,{"$f":"INPUT!T164","v":0.66666666666666663},{"$f":"T164*V164","v":2},null,{"$f":"INPUT!W164","v":3},{"$f":"INPUT!X164","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,null,null,{"$f":"INPUT!R165","v":0.5},null,{"$f":"INPUT!T165","v":1},{"$f":"T165*V165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,null,null,{"$f":"('Summary A1'!H296/1000)/'Summary A1'!H294","v":2.5352468723508292},null,null,{"$f":"('Summary A1'!J296/1000)/'Summary A1'!J294","v":5.14848105922312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,null,null,{"$f":"T165*'Summary A1'!H27/(T166*1000)","v":3.9443890490741107},null,null,{"$f":"W165*'Summary A1'!J27/(W166*1000)","v":3.8846408814443421}]
[null,null,null,null,null,{"$f":"T168*T172","v":35110357.224417254},{"$f":"W168*W172","v":9362761.9265112672},null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,null,null,{"$f":"IF('Input A1'!$A163=0,T164/T162,(T167-#REF!)/T162)+(T159-1)*T161","v":3.75},null,null,{"$f":"IF('Input A1'!$A163=0,W164/W162,(W167-#REF!)/W162)+(W159-1)*W161","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,T169<2),\"Stop - 2 successful confirmation wells required for EGS\",\"# of Successful Confirmation Wells\")","v":"# of Successful Confirmation Wells"},null,null,null,{"$f":"'Summary A1'!H96","v":3},null,null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,{"$f":"INPUT!R170","v":1.2},null,null,null,null,{"$f":"INPUT!W170","v":1.2},{"$f":"INPUT!X170","v":1.2},null,{"$f":"T170-W170","v":1.2},{"$f":"T170-Y170","v":0},{"$f":"T170-Z170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,null,null,{"$f":"'Summary A1'!H109","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,null,null,{"$f":"'Summary A1'!H92","v":9362761.9265112672},null,{"$f":"INPUT!T172","v":0.5},{"$f":"T172*V172","v":4681380.9632556336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost during Confirmation Phase",null,"per site",null,{"$f":"INPUT!R174","v":0},null,{"$f":"INPUT!T174","v":1},{"$f":"T174*V174","v":0}]
[{"$f":"IF(T175=C5,0,1)","v":1},null,null,null,null,{"$f":"IF(A175=0,T177,F168*T179)","v":1755517.8612208627},{"$f":"IF(A175=0,W177,G168*W179)","v":468138.09632556338},null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,{"$f":"INPUT!R175","v":"% Confirmation Drilling Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"INPUT!R177","v":2500000},null,{"$f":"INPUT!T177","v":1},{"$f":"T177*V177","v":2500000}]
[null,null,null,null,null,{"$f":"F168+F183+F185","v":{"$error":"#REF!"}},{"$f":"G168+G183+G185","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,null,null,{"$f":"INPUT!R179","v":0.05},null,{"$f":"INPUT!T179","v":1},0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!C75=0,'Input A1'!C181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!C75=1,'Input A1'!C181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"IF(T181=G1,1,0)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"INPUT!R181","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,null,null,{"$f":"T252","v":2500000}]
[null,null,null,null,null,{"$f":"IF(A181=0,0,T183*(T169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(A181=0,0,W183*(W169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,null,null,{"$f":"INPUT!R183","v":2500000},null,{"$f":"INPUT!T183","v":0.2},500000,null,{"$f":"INPUT!W183","v":2500000},{"$f":"INPUT!X183","v":2500000},null,{"$f":"T183-W183","v":2000000},{"$f":"T183-Y183","v":0},{"$f":"T183-Z183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,null,{"$f":"T186","v":750000},{"$f":"W186","v":500000},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,null,null,{"$f":"INPUT!R185","v":500000},null,{"$f":"INPUT!T185","v":1},500000]
[null,null,"Ref","Imp",0.1,0.1,0.09,0.09,null,null,null,null,null,null,null,"Total Well Testing Cost",null,null,null,{"$f":"IF(T164>0,T185*T159,0)","v":750000},null,null,{"$f":"IF(W164>0,W185*W159,0)","v":500000}]
[null,null,"Prod","Inje","Prod","Inje","Prod","Inje",null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,"Curves/GETEM","G-P-L/O","G-I-L/O",null,null,null,null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,{"$f":"A197","v":1},{"$f":"A219","v":0},{"$f":"B219","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,{"$f":"INPUT!R189","v":1},null,{"$f":"INPUT!T189","v":1},{"$f":"IF(T189*V189>1,1,V189*T189)","v":1},null,{"$f":"INPUT!W189","v":1},{"$f":"INPUT!X189","v":1},null,{"$f":"T189-W189","v":0},{"$f":"T189-Y189","v":0},{"$f":"T189-Z189","v":0}]
[null,null,"C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O",null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,{"$f":"INPUT!R190","v":0},null,{"$f":"INPUT!T190","v":1},0]
[null,null,{"$f":"A299","v":1},{"$f":"A316","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Summary A1'!H117","v":0},null,null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,"G-P-D","G-I-D",null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,{"$f":"T192","v":1}]
[null,null,{"$f":"T206","v":"default"},{"$f":"W207","v":"default"},{"$f":"E195","v":9.625},{"$f":"F195","v":9.625},{"$f":"G195","v":9.625},{"$f":"H195","v":9.625},null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"INPUT!R193","v":1},null,null,{"$f":"T193","v":1}]
[null,null,"C-P-D","C-I-D","C-P-D","C-I-D","C-P-D","C-I-D",null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,{"$f":"INPUT!R194","v":0.5},null,{"$f":"INPUT!T194","v":1},0.5,null,{"$f":"INPUT!W194","v":0.5},{"$f":"INPUT!X194","v":0.5},null,{"$f":"T194-W194","v":0},{"$f":"T194-Y194","v":0},{"$f":"T194-Z194","v":0}]
[null,null,{"$f":"T300","v":9.625},{"$f":"T317","v":9.625},{"$f":"Y300","v":9.625},{"$f":"Y317","v":9.625},{"$f":"Z300","v":9.625},{"$f":"Z317","v":9.625},null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,"P-L/O","I-L/O","P-L/O","I-L/O","P-L/O","I-L/O",null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"IF(T197=D5,1,0)","v":1},null,{"$f":"IF(B189=0,C189,C191)","v":1},{"$f":"IF(B189=0,D189,D191)","v":1},{"$f":"IF(B189=0,E189,E191)","v":1},{"$f":"IF(B189=0,F189,F191)","v":1},{"$f":"IF(B189=0,G189,G191)","v":1},{"$f":"IF(B189=0,H189,H191)","v":1},null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,{"$f":"INPUT!R197","v":"Cost Curves"}]
[{"$f":"IF(T199=E5,1,0)","v":0},null,"P-D-O","I-D-O","P-D-O","I-D-O","P-D-O","I-D-O",null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"IF(T200=E5,1,0)","v":0},null,{"$f":"IF($A$203=3,10.625,14.5)","v":10.625},{"$f":"IF($A$204=3,10.625,14.5)","v":10.625},{"$f":"IF($A203=3,10.625,14.5)","v":10.625},{"$f":"IF($A204=3,10.625,14.5)","v":10.625},{"$f":"IF($A203=3,10.625,14.5)","v":10.625},{"$f":"IF($A204=3,10.625,14.5)","v":10.625},null,{"$f":"IF(A198=1,150,350)","v":350},{"$f":"IF(T194<1,350,J199)","v":350},null,null,null,null,"Production Well size",null,null,null,{"$f":"INPUT!R199","v":"Larger Diameter"},null,{"$f":"IF(A198=1,\"8.5 inch well bore in production interval\",\"12.25 inch well bore in production interval\")","v":"12.25 inch well bore in production interval"}]
[null,null,"P-D-L","I-D-L","P-D-L","I-D-L","P-D-L","I-D-L",null,{"$f":"E78","v":9842.49},{"$f":"J200*T192","v":9842.49},null,null,null,null,"Injection Well Size",null,null,null,{"$f":"IF(T194<1,E6,E5)","v":"Larger Diameter"},null,{"$f":"IF(A199=1,\"8.5 inch well bore in injection interval\",\"12.25 inch well bore in injection interval\")","v":"12.25 inch well bore in injection interval"}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},null,null,null,null,null,null,null,"Production Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D21","v":7802301.6054260563}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,"P-D*","I-D*","P-D*","I-D*","P-D*","I-D*",null,null,null,null,null,null,null,"injection Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!F21","v":7802301.6054260563}]
[{"$f":"'Well Field Dvlpmnt A2'!E16","v":3},null,{"$f":"IF(C191=0,C199,C201)","v":8.625},8.625,8.625,8.625,8.625,8.625,null,null,null,null,null,null,null,"GETEM Estimates",null,"This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},null,"P-D","I-D","P-D","I-D","P-D","I-D",null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,{"$f":"IF(B189=0,C193,C195)","v":9.625},{"$f":"IF(B189=0,D193,D195)","v":9.625},{"$f":"IF(B189=0,E193,E195)","v":9.625},{"$f":"IF(B189=0,F193,F195)","v":9.625},{"$f":"IF(B189=0,G193,G195)","v":9.625},{"$f":"IF(B189=0,H193,H195)","v":9.625},null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,{"$f":"INPUT!R205","v":"Open Hole"},null,null,{"$f":"INPUT!U205","v":"Open Hole"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!AA3","v":16},"surface casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!E208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Interval Diameter is too large - enter a smaller value or use default"},null,null,null,{"$f":"INPUT!R206","v":"default"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!V3","v":34},{"$f":"'Well Field Dvlpmnt A2'!AC3","v":34},{"$f":"'Well Field Dvlpmnt A2 10%'!V3","v":32},{"$f":"'Well Field Dvlpmnt A2 10%'!AC3","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!V3","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!AC3","v":32},"upper casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!F208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,null,null,null,null,null,{"$f":"INPUT!U207","v":"default"}]
[null,null,{"$f":"IF(OR(C205>C203,C206>16,C207>48),1,0)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E164","v":8.625},null,null,{"$f":"'Well Field Dvlpmnt A2'!G164","v":8.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,{"$f":"INPUT!R210","v":1},null,null,{"$f":"INPUT!U210","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,{"$f":"INPUT!R211","v":1},null,null,{"$f":"INPUT!U211","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!#REF!/3.28083","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E76/3.28083","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,{"$f":"INPUT!R214","v":1},null,null,{"$f":"INPUT!U214","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Bit Life",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,{"$f":"INPUT!R216","v":1},null,null,{"$f":"INPUT!U216","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Casing Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!I469","v":1.0858906261398589},null,null,{"$f":"'Well Field Dvlpmnt A2'!J469","v":1.0858906261398589}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Cost Multiplier Used for Casing Exposed to Fluid",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E63","v":1.5},null,null,{"$f":"'Well Field Dvlpmnt A2'!G63","v":1.5}]
[{"$f":"IF(T205=F5,1,0)","v":0},{"$f":"IF(W205=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,{"$f":"INPUT!R219","v":1},null,null,{"$f":"INPUT!U219","v":1}]
[null,{"$f":"IF(OR(A220=10000,A222>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Cement Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65}]
[null,{"$f":"IF(OR(A221=10000,A223>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D41","v":8724704.8497492801},null,null,{"$f":"'Well Field Dvlpmnt A1'!F41","v":8590214.9093463998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,{"$f":"INPUT!R222","v":"Reference"},null,null,{"$f":"INPUT!U222","v":"Improved"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T201,T221)","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,{"$f":"INPUT!R224","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Well Cost Used",null,null,null,{"$f":"INPUT!R225","v":7802301.6054260563},null,{"$f":"INPUT!T225","v":0.5},{"$f":"T225*V225","v":3901150.8027130282},null,{"$f":"INPUT!W225","v":7802301.6054260563},{"$f":"INPUT!X225","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T202,W221)","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,{"$f":"INPUT!R227","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,null,null,{"$f":"INPUT!R228","v":7802301.6054260563},null,{"$f":"INPUT!T228","v":0.5},{"$f":"V228*T228","v":3901150.8027130282},null,{"$f":"INPUT!W228","v":7802301.6054260563},{"$f":"INPUT!X228","v":7802301.6054260563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :",null,null,null,{"$f":"INPUT!R229","v":0}]
[{"$f":"IF(T230=I8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"INPUT!R230","v":"Fixed Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GREG - doesn't seem significant enough to change cost.  Is this true ?",null,null,"Fixed Cost",null,null,null,{"$f":"INPUT!R231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,null,null,{"$f":"INPUT!R232","v":200000},null,null,{"$f":"T232","v":200000},null,{"$f":"INPUT!W232","v":200000},{"$f":"INPUT!X232","v":200000},null,{"$f":"T236-W236","v":0},{"$f":"T232-Y232","v":0},{"$f":"T232-Z232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost",null,null,null,{"$f":"INPUT!R233","v":0}]
[{"$f":"IF(INPUT!P234=D$12,1,2)","v":1},null,{"$f":"IF(A234=1,T234,T234/3.28083)","v":500},"m",{"$f":"IF(A234=1,T234*3.28083,T234)","v":1640.415},"ft",null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,null,null,{"$f":"INPUT!R234","v":500},null,null,{"$f":"T234","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,null,null,{"$f":"INPUT!R235","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,null,null,{"$f":"IF('Input A1'!A230=0,T232,'Well Field Dvlpmnt A1'!D102)","v":200000},null,{"$f":"INPUT!T236","v":1},{"$f":"IF('Input A1'!A230=0,V236*T236,'Well Field Dvlpmnt A1'!F102*V236)","v":200000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,null,null,{"$f":"INPUT!R237","v":0.05},null,{"$f":"INPUT!T237","v":1},{"$f":"T237*V237","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Well Field Development Phase Drilling",null,null,null,{"$f":"INPUT!R238","v":1000000},null,{"$f":"INPUT!T238","v":1},{"$f":"T238*V238","v":1000000},null,{"$f":"INPUT!W238","v":1000000},{"$f":"INPUT!X238","v":1000000},null,{"$f":"T238-W238","v":0},{"$f":"T238-Y238","v":0},{"$f":"T238-Z238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},null,{"$f":"7.4805/(Geofluid!D62*60)","v":2.2380305299545258E-3},null,null,null,null,null,null,null,null,"Well Flow Rate"]
[{"$f":"IF(INPUT!P241=F12,1,IF(INPUT!P241=F13,2,3))","v":1},null,{"$f":"IF(A241=1,T241,IF(A241=2,T241/E240,T241/(G240*E240)))","v":40},"kg/s",{"$f":"IF(A241=1,T241*E240,IF(A241=2,T241,T241/G240))","v":317465.27999999997},"lb/h",{"$f":"IF(A241=1,T241*E240*G240,IF(A241=2,T241*G240,T241))","v":710.49698884056181},"gpm",null,null,null,null,null,null,null,"Production Well Flow Rate",null,null,null,{"$f":"INPUT!R241","v":40},null,{"$f":"INPUT!T241","v":2.5},{"$f":"T241*V241","v":100},null,{"$f":"INPUT!W241","v":40},{"$f":"INPUT!X241","v":40},null,{"$f":"T241-W241","v":-60},{"$f":"T241-Y241","v":0},{"$f":"T241-Z241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"IF(T243=G2,0,1)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"INPUT!R243","v":"Yes"}]
[{"$f":"IF(T244=J5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,{"$f":"INPUT!R244","v":"Input Value"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,null,null,{"$f":"INPUT!R246","v":2500000},null,{"$f":"INPUT!T246","v":0.2},{"$f":"T246*V246","v":500000},null,{"$f":"INPUT!W246","v":2500000},{"$f":"INPUT!X246","v":2500000},null,{"$f":"T246-W246","v":2000000},{"$f":"T246-Y246","v":0},{"$f":"T246-Z246","v":0}]
[null,{"$f":"A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"IF(INPUT!P248=G$12,1,2)","v":1},null,{"$f":"IF(A248=1,T248,T248/3280.83)","v":1},"km",{"$f":"IF(A248=1,T248*3280.83,T248)","v":3280.83},"ft",null,null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,null,null,{"$f":"INPUT!R248","v":1},null,{"$f":"INPUT!T248","v":1},{"$f":"T248*V248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,{"$f":"INPUT!R249","v":200000},null,{"$f":"INPUT!T249","v":1},200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,null,null,{"$f":"INPUT!R250","v":0.1},null,{"$f":"INPUT!T250","v":1},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,{"$f":"INPUT!R251","v":1},null,null,{"$f":"INPUT!U251","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,null,null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[{"$f":"IF(T254=J5,0,1)","v":0},null,null,null,{"$f":"6.894757*2.20462*3.6","v":54.721149038423995},null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,{"$f":"INPUT!R254","v":"Input Value"}]
[{"$f":"IF(INPUT!P255=H$12,1,2)","v":1},null,{"$f":"IF(A255=1,T255,T255/E254)","v":0.4},"psi-h/ 1000lb",{"$f":"IF(A255=1,T255*E254,T255)","v":21.888459615369598},"KPa-s/kg",null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,null,null,{"$f":"INPUT!R255","v":0.4},null,{"$f":"INPUT!T255","v":0.5},{"$f":"T255*V255","v":0.2},null,{"$f":"INPUT!W255","v":0.4},{"$f":"INPUT!X255","v":0.4},null,{"$f":"T255-W255","v":0.2},{"$f":"T255-Y255","v":0},{"$f":"T255-Z255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,null,null,{"$f":"INPUT!R256","v":1},null,{"$f":"INPUT!T256","v":1},1]
[{"$f":"IF(C257>E257,1,0)","v":0},null,{"$f":"'GF Pumping A2'!G253","v":58.906462963644117},"pump depth",{"$f":"'Resource A1'!D34","v":9842.49},"resource depth",null,null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"IF(T258=H5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,{"$f":"INPUT!R258","v":"k*A"}]
[{"$f":"IF(A254=0,1,IF(A258=0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,null,null,{"$f":"INPUT!R259","v":0.5},null,{"$f":"INPUT!T259","v":1},{"$f":"T259*V259","v":0.5}]
[{"$f":"IF(INPUT!P260=D$12,1,2)","v":1},null,{"$f":"IF(A260=1,T260,T260/3.28083)","v":200},"m",{"$f":"IF(A260=1,T260*3.28083,T260)","v":656.16599999999994},"ft",{"$f":"IF(A260=1,W260,W260/3.28083)","v":200},"m",{"$f":"IF(A260=1,W260*3.28083,W260)","v":656.16599999999994},"ft",null,null,null,null,null,"Reservoir Height",null,null,null,{"$f":"INPUT!R260","v":200},null,{"$f":"INPUT!T260","v":1},200]
[{"$f":"IF(INPUT!P261=D$12,1,2)","v":1},null,{"$f":"IF(A261=1,T261,T261/3.28083)","v":800},"m",{"$f":"IF(A261=1,T261*3.28083,T261)","v":2624.6639999999998},"ft",{"$f":"IF(A261=1,W261,W261/3.28083)","v":800},"m",{"$f":"IF(A261=1,W261*3.28083,W261)","v":2624.6639999999998},"ft",null,null,null,null,null,"Reservoir Width",null,null,null,{"$f":"INPUT!R261","v":800},null,{"$f":"INPUT!T261","v":1},800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,null,null,{"$f":"INPUT!R263","v":24.55}]
[{"$f":"IF(T264=G1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,{"$f":"INPUT!R264","v":"Yes"}]
[{"$f":"IF(INPUT!P265=I$12,1,2)","v":1},null,{"$f":"IF(A265=1,T265,T265/1.8)","v":0},"ΔC",{"$f":"IF(A265=1,T265*1.8,T265)","v":0},"ΔF",{"$f":"IF(A265=1,W265,W265/1.8)","v":24.55},"ΔC",{"$f":"IF(A265=1,W265*1.8,W265)","v":44.190000000000005},"ΔF",null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,null,null,{"$f":"INPUT!R265","v":0},null,{"$f":"INPUT!T265","v":1},{"$f":"IF(A264=1,T265,T263)*V265","v":24.55}]
[]
[{"$f":"IF(T267=I5,0,1)","v":0},null,{"$f":"IF('Summary A1'!H191>1,1,0)","v":0},{"$f":"IF('Summary A1'!J191>1,1,0)","v":0},{"$f":"IF('Summary A1'!L191>1,1,0)","v":0},{"$f":"IF('Summary A1'!M191>1,1,0)","v":0},{"$f":"SUM(C267:F267)","v":0},null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",null,null,null,{"$f":"INPUT!R267","v":"Annual Decline Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,null,null,{"$f":"INPUT!R268","v":5.0000000000000001E-3},null,{"$f":"INPUT!T268","v":0.5},{"$f":"T268*V268","v":2.5000000000000001E-3},null,{"$f":"INPUT!W268","v":5.0000000000000001E-3},{"$f":"INPUT!X268","v":5.0000000000000001E-3},null,{"$f":"T268-W268","v":2.5000000000000001E-3},{"$f":"T268-Y268","v":0},{"$f":"T268-Z268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,{"$f":"INPUT!R269","v":"Calculation option not currently used"}]
[{"$f":"IF(INPUT!P270=J$12,1,2)","v":2},null,{"$f":"IF(A270=1,T270,T270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,T270*E272,T270)","v":0.125},"inch",{"$f":"IF(A270=1,W270,W270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,W270*E272,W270)","v":0.125},"inch",null,null,null,null,null,"Fracture aperture",null,null,null,{"$f":"INPUT!R270","v":0.125},null,{"$f":"INPUT!T270","v":1},{"$f":"T270*V270","v":0.125}]
[{"$f":"IF(INPUT!P271=D$12,1,2)","v":2},null,{"$f":"IF(A271=1,T271,T271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,T271*3.28083,T271)","v":500},"ft",{"$f":"IF(A271=1,W271,W271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,W271*3.28083,W271)","v":500},"ft",null,null,null,null,null,"Fracture width",null,null,null,{"$f":"INPUT!R271","v":500},null,{"$f":"INPUT!T271","v":1},500]
[{"$f":"'Reservoir A1'!A40","v":0},null,null,null,{"$f":"3.28083*12","v":39.369959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R272","v":" "}]
[{"$f":"'Reservoir A1'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,{"$f":"INPUT!R273","v":8},null,{"$f":"INPUT!T273","v":1},{"$f":"T273*V273","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,null,null,{"$f":"INPUT!R274","v":15},null,{"$f":"INPUT!T274","v":1},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,{"$f":"INPUT!R275","v":1},null,{"$f":"INPUT!T275","v":1},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,null,null,{"$f":"INPUT!R277","v":259200},null,{"$f":"INPUT!T277","v":1},{"$f":"T277*V277","v":259200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,null,null,{"$f":"INPUT!R278","v":950},null,{"$f":"INPUT!T278","v":1},950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Density, rho",null,null,null,{"$f":"INPUT!R279","v":2600},null,{"$f":"INPUT!T279","v":1},2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,null,null,{"$f":"T277/(T278*T279)","v":0.10493927125506072},null,null,{"$f":"W277/(W278*W279)","v":0.10493927125506072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[{"$f":"IF(T282=0,0,1)","v":1},null,null,null,{"$f":"1233.472","v":1233.472},null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"INPUT!R282","v":0.05},null,{"$f":"INPUT!T282","v":0.2},{"$f":"IF(T282*V282<1,T282*V282,1)","v":1.0000000000000002E-2},null,{"$f":"INPUT!W282","v":0.05},{"$f":"INPUT!X282","v":0.05},null,{"$f":"T282-W282","v":0.04},{"$f":"T282-Y282","v":0},{"$f":"T282-Z282","v":0}]
[{"$f":"IF(OR(A75=1,T283=K$5),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"INPUT!R283","v":"Yes"}]
[{"$f":"IF(INPUT!P284=C$16,1,2)","v":2},null,{"$f":"IF(A284=1,T284,T284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,T284*E282,T284)","v":2000},"$/acre-ft",{"$f":"IF(A284=1,W284,W284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,W284*E282,W284)","v":2000},"$/acre-ft",null,null,null,null,null,"Makeup Water cost ",null,null,null,{"$f":"INPUT!R284","v":2000},null,{"$f":"INPUT!T284","v":1},{"$f":"T284*V284","v":2000},null,{"$f":"INPUT!W284","v":2000},{"$f":"INPUT!X284","v":2000},null,{"$f":"T284-W284","v":0},{"$f":"T284-Y284","v":0},{"$f":"T284-Z284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"INPUT!R286","v":0.67500000000000004},null,{"$f":"INPUT!T286","v":1.2592592592592591},{"$f":"IF(T286*V286>1,1,T286*V286)","v":0.85},null,{"$f":"INPUT!W286","v":0.67500000000000004},{"$f":"INPUT!X286","v":0.67500000000000004},null,{"$f":"T286-W286","v":-0.17499999999999993},{"$f":"T286-Y286","v":0},{"$f":"T286-Z286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(T288=G$1,1,0)","v":1},null,{"$f":"'GF Pumping A2'!A238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"INPUT!R288","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"IF(T290=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"INPUT!R290","v":"Calculate"}]
[null,null,{"$f":"IF(OR(E292>E291,I292>E291),1,0)","v":0},null,{"$f":"'Resource A1'!D34","v":9842.49}]
[{"$f":"IF(INPUT!P292=D$12,1,2)","v":1},null,{"$f":"IF(A292=1,T292,T292/3.28083)","v":0},"m",{"$f":"IF(A292=1,T292*3.28083,T292)","v":0},"ft",{"$f":"IF(A292=1,W292,W292/3.28083)","v":0},"m",{"$f":"IF(A292=1,W292*3.28083,W292)","v":0},"ft",null,null,null,null,null,"Production Pump setting depth",null,null,null,{"$f":"INPUT!R292","v":0},null,{"$f":"INPUT!T292","v":1},{"$f":"T292*V292","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[{"$f":"IF(INPUT!P294=D$16,1,2)","v":2},null,{"$f":"IF(A294=1,T294,T294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,T294*E293,T294)","v":50},"psi",{"$f":"IF(A294=1,W294,W294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,W294*E293,W294)","v":50},"psi",null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,null,null,{"$f":"INPUT!R294","v":50},null,{"$f":"INPUT!T294","v":1},{"$f":"T294*V294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Well Field Dvlpmnt A2'!E279","v":16}]
[{"$f":"IF(INPUT!P296=E$16,1,2)","v":2},null,{"$f":"IF(A296=1,T296,T296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,T296/2.54,T296)","v":9.625},"inch",{"$f":"IF(A296=1,W296,W296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,W296/2.54,W296)","v":9.625},"inch",null,null,null,null,null,"Inside diameter of production pump casing",null,null,null,{"$f":"INPUT!R296","v":9.625},null,{"$f":"INPUT!T296","v":1},{"$f":"T296*V296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,null,null,1.4999999999999999E-4]
[{"$f":"A$197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T299=F5,1,0)","v":1},{"$f":"IF(W299=F5,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R299","v":"Perforated / Slotted Liner"},null,null,{"$f":"INPUT!U299","v":0}]
[{"$f":"IF(INPUT!P300=E$16,1,2)","v":2},null,{"$f":"IF(A300=1,T300,T300*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A300=1,T300/2.54,T300)","v":9.625},"inch",{"$f":"IF(A300=1,W300,W300*2.54)","v":0},"cm",{"$f":"IF(A300=1,W300/2.54,W300)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,null,null,{"$f":"IF(A299=0,IF(A198=1,8.5,12.25),IF(A198=1,7,9.625))","v":9.625},null,null,{"$f":"INPUT!U300","v":0},null,{"$f":"INPUT!W300","v":9.625},{"$f":"INPUT!X300","v":9.625},null,{"$f":"T300-W300","v":9.625},{"$f":"T300-Y300","v":0},{"$f":"T300-Z300","v":0}]
[null,{"$f":"'Well Field Dvlpmnt A2'!E16","v":3},{"$f":"IF(B301>2,'Well Field Dvlpmnt A2'!E224,'Well Field Dvlpmnt A2'!E283)","v":10.772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R301","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"IF(T303=C8,0,1)","v":1},{"$f":"IF(AND(A303=1,C303>2000),1,0)","v":0},{"$f":"IF(A290=0,E292,E303)","v":58.906462963644117},"ft",{"$f":"'GF Pumping A2'!G251","v":58.906462963644117},"ft",{"$f":"IF(A290=0,I292,I303)","v":234.67243633485214},"ft",{"$f":"'GF Pumping A2'!M250","v":234.67243633485214},"ft",{"$f":"IF(AND(A303=1,G303>2000),1,0)","v":0},null,null,null,null,"Type of production pump used",null,null,null,{"$f":"INPUT!R303","v":"Lineshaft"},null,null,{"$f":"INPUT!U303","v":0}]
[{"$f":"IF(T304=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"INPUT!R304","v":"Calculate"},null,null,{"$f":"INPUT!U304","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Production Pump Cost",null,null,null,{"$f":"INPUT!R306","v":0},null,{"$f":"INPUT!T306","v":1},{"$f":"T306*V306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,null,null,{"$f":"INPUT!R308","v":45},null,{"$f":"INPUT!T308","v":1},{"$f":"T308*V308","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,null,null,{"$f":"INPUT!R309","v":5},null,{"$f":"INPUT!T309","v":1},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"INPUT!R310","v":10000},null,{"$f":"INPUT!T310","v":1},10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,null,null,{"$f":"'GF Pumping A1'!D63","v":72531.201297832391},null,null,{"$f":"'GF Pumping A1'!F63","v":191121.90276470274},null,{"$f":"'GF Pumping A1'!H63","v":72500.356583589964},{"$f":"'GF Pumping A1'!I63","v":72500.356583589964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,{"$f":"INPUT!R312","v":1},null,null,{"$f":"INPUT!U312","v":1},null,{"$f":"INPUT!W312","v":1},{"$f":"INPUT!X312","v":1},null,{"$f":"T312-W312","v":0},{"$f":"T312-Y312","v":0},{"$f":"T312-Z312","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[{"$f":"IF(INPUT!P314=D$16,1,2)","v":2},null,{"$f":"IF(A314=1,T314,T314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,T314*E313,T314)","v":40},"psi",{"$f":"IF(A314=1,W314,W314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,W314*E313,W314)","v":40},"psi",null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,null,null,{"$f":"INPUT!R314","v":40},null,{"$f":"INPUT!T314","v":1},{"$f":"T314*V314","v":40}]
[{"$f":"A$197","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},{"$f":"IF(C315>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":10.772},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T316=F5,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R316","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(INPUT!P317=E$16,1,2)","v":2},null,{"$f":"IF(A317=1,T317,T317*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A317=1,T317/2.54,T317)","v":9.625},"inch",{"$f":"IF(A317=1,W317,W317*2.54)","v":0},"cm",{"$f":"IF(A317=1,W317/2.54,W317)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,null,null,{"$f":"IF(A316=0,IF(A199=1,8.5,12.25),IF(A199=1,7,9.625))","v":9.625},null,{"$f":"INPUT!T317","v":0},{"$f":"T317*V317","v":0},null,{"$f":"INPUT!W317","v":9.625},{"$f":"INPUT!X317","v":9.625},null,{"$f":"T317-W317","v":9.625},{"$f":"T317-Y317","v":0},{"$f":"T317-Z317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R318","v":""}]
[{"$f":"IF(T319=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,{"$f":"INPUT!R319","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,null,null,{"$f":"'GF Pumping A2'!G115-'GF Pumping A2'!G116","v":-85.771006187625517},null,null,{"$f":"'GF Pumping A2'!M115-'GF Pumping A2'!M116","v":-301.88396340629356}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GF Pumping A2'!D115-'GF Pumping A2'!D116","v":-5.9136986781186529},null,null,{"$f":"'GF Pumping A2'!J115-'GF Pumping A2'!J116","v":-20.814165307437914}]
[{"$f":"IF(T322=G1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"INPUT!R322","v":"No"}]
[{"$f":"IF(INPUT!P323=D$16,1,2)","v":2},null,{"$f":"IF(A323=1,T323,T323/K323)","v":0},"bar",{"$f":"IF(A323=1,T323*K323,T323)","v":0},"psi",{"$f":"IF(A323=1,W323,W323/K323)","v":0},"bar",{"$f":"IF(A323=1,W323*K323,W323)","v":0},"psi",14.503769999999999,null,null,null,null,"Additional Injection Pressure ",null,null,null,{"$f":"INPUT!R323","v":0},null,{"$f":"INPUT!T323","v":1},{"$f":"T323*V323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,null,null,{"$f":"'Input A1'!E323*'Input A1'!A322","v":0},null,null,{"$f":"'Input A1'!I323*'Input A1'!A322","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'GF Pumping A2'!G306","v":445163.09943635477},null,null,{"$f":"'GF Pumping A2'!M306","v":1142610.8098475127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,{"$f":"INPUT!R326","v":1},null,{"$f":"INPUT!T326","v":0},{"$f":"INPUT!U326","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"IF(T328=J8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"INPUT!R328","v":"Calculate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,null,null,{"$f":"INPUT!R329","v":1.67},null,{"$f":"INPUT!T329","v":1},{"$f":"T329*V329","v":1.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,null,null,{"$f":"INPUT!R330","v":0.8},null,{"$f":"INPUT!T330","v":1},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,null,null,{"$f":"((1-T336)*'EERE COE'!D136+'EERE COE'!D137+'Summary A1'!H253/(IF('Summary A1'!H253=0,1,'Summary A1'!H253)+'Summary A1'!H258)*'EERE COE'!D139)*100","v":1.226896532777124},null,null,{"$f":"((1-W336)*'EERE COE'!D280+'EERE COE'!D281+'EERE COE'!D283*'Summary A1'!J253/(IF('Summary A1'!J253=0,1,'Summary A1'!J253)+'Summary A1'!J258))*100","v":0.58208870339419394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,null,null,{"$f":"(T336*'EERE COE'!D136+'EERE COE'!D138+'EERE COE'!D140+'EERE COE'!D139*'Summary A1'!H258/(IF('Summary A1'!H258=0,1,'Summary A1'!H258)+'Summary A1'!H253))*100","v":1.9836312027340639},null,null,{"$f":"(W336*'EERE COE'!D280+'EERE COE'!D282+'EERE COE'!D284+'EERE COE'!D283*'Summary A1'!J258/(IF('Summary A1'!J258=0,1,'Summary A1'!J258)+'Summary A1'!J253))*100","v":0.47160465347245767}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,null,null,{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":1.5586383932728685},null,null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.47638799370059948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation",null,null,null,{"$f":"SUM(T331:T333)","v":4.7691661287840565},null,null,{"$f":"SUM(W331:W333)","v":1.530081350567251}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"INPUT!R336","v":0.25},null,{"$f":"INPUT!T336","v":1},{"$f":"T336*V336","v":0.25}]
[null,null,null,"used -Ref",null,"used -Imp",null,2004,"Reference year for labor rates given below",null,null,null,null,null,null,"Labor Rates Used"]
[0,{"$f":"H341*H$340","v":23.469640644361832},null,{"$f":"(1-A338)*((1-A339)*B338+A339*T339)","v":23.469640644361832},null,{"$f":"W339","v":23.469640644361832},null,{"$f":"Tables!C37","v":1.2387181164159582},"Labor PI for year of calculations",null,null,null,null,null,null,"Operators",null,null,null,{"$f":"(1-'Input A1'!A338)*'Input A1'!B338","v":23.469640644361832}]
[{"$f":"COUNT(INPUT!R339)","v":0},null,null,null,null,null,null,{"$f":"Tables!C71","v":1.0555918901242642},"Labor PI for 2004",null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R339","v":0},null,{"$f":"INPUT!T339","v":1},{"$f":"V339*'Input A1'!D338","v":23.469640644361832}]
[0,{"$f":"H342*H$340","v":28.1635687732342},null,{"$f":"(1-A340)*((1-A341)*B340+A341*T341)","v":28.1635687732342},null,{"$f":"W341","v":28.1635687732342},null,{"$f":"H338/H339","v":1.1734820322180917},"Labor PI to be applied to rates inputted below ",null,null,null,null,null,null,"maintenance mechanic",null,null,null,{"$f":"(1-'Input A1'!A340)*'Input A1'!B340","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R341)","v":0},null,null,null,null,null,null,{"$f":"20","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R341","v":0},null,{"$f":"INPUT!T341","v":1},{"$f":"V341*'Input A1'!D340","v":28.1635687732342}]
[0,{"$f":"H343*H$340","v":28.1635687732342},null,{"$f":"(1-A342)*((1-A343)*B342+A343*T343)","v":28.1635687732342},null,{"$f":"W343","v":28.1635687732342},null,{"$f":"24","v":24},null,null,null,null,null,null,null,"electrician",null,null,null,{"$f":"(1-'Input A1'!A342)*'Input A1'!B342","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R343)","v":0},null,null,null,null,null,null,{"$f":"24","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R343","v":0},null,{"$f":"INPUT!T343","v":1},{"$f":"V343*'Input A1'!D342","v":28.1635687732342}]
[0,{"$f":"H344*H$340","v":20.535935563816604},null,{"$f":"(1-A344)*((1-A345)*B344+A345*T345)","v":20.535935563816604},null,{"$f":"W345","v":20.535935563816604},null,{"$f":"17.5","v":17.5},null,null,null,null,null,null,null,"general maintenance labor",null,null,null,{"$f":"(1-'Input A1'!A344)*'Input A1'!B344","v":20.535935563816604}]
[{"$f":"COUNT(INPUT!R345)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R345","v":0},null,{"$f":"INPUT!T345","v":1},{"$f":"V345*'Input A1'!D344","v":20.535935563816604}]
[0,{"$f":"H346*H$340","v":46.939281288723663},null,{"$f":"(1-A346)*((1-A347)*B346+A347*T347)","v":46.939281288723663},null,{"$f":"W347","v":46.939281288723663},null,{"$f":"40","v":40},null,null,null,null,null,null,null,"facility manager/plant engineer",null,null,null,{"$f":"(1-'Input A1'!A346)*'Input A1'!B346","v":46.939281288723663}]
[{"$f":"COUNT(INPUT!R347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R347","v":0},null,{"$f":"INPUT!T347","v":1},{"$f":"V347*'Input A1'!D346","v":46.939281288723663}]
[0,{"$f":"H348*H$340","v":35.204460966542747},null,{"$f":"(1-A348)*((1-A349)*B348+A349*T349)","v":35.204460966542747},null,{"$f":"W349","v":35.204460966542747},null,30,null,null,null,null,null,null,null,"operations manager",null,null,null,{"$f":"(1-'Input A1'!A348)*'Input A1'!B348","v":35.204460966542747}]
[{"$f":"COUNT(INPUT!R349)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R349","v":0},null,{"$f":"INPUT!T349","v":1},{"$f":"V349*'Input A1'!D348","v":35.204460966542747}]
[0,{"$f":"H350*H$340","v":14.0817843866171},null,{"$f":"(1-A350)*((1-A351)*B350+A351*T351)","v":14.0817843866171},null,{"$f":"W351","v":14.0817843866171},null,12,null,null,null,null,null,null,null,"clerical",null,null,null,{"$f":"(1-'Input A1'!A350)*'Input A1'!B350","v":14.0817843866171}]
[{"$f":"COUNT(INPUT!R351)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R351","v":0},null,{"$f":"INPUT!T351","v":1},{"$f":"V351*'Input A1'!D350","v":14.0817843866171}]
[0,1.8,null,{"$f":"(1-A352)*((1-A353)*B352+A353*T353)","v":1.8},null,{"$f":"W353","v":1.8},null,2,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,null,null,{"$f":"(1-'Input A1'!A352)*'Input A1'!B352","v":1.8}]
[{"$f":"COUNT(INPUT!R353)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R353","v":1.8},null,{"$f":"INPUT!T353","v":1},{"$f":"V353*'Input A1'!D352","v":1.8},null,{"$f":"INPUT!W353","v":1.8},{"$f":"INPUT!X353","v":1.8},null,{"$f":"T353-W353","v":0},{"$f":"T353-Y353","v":0},{"$f":"T353-Z353","v":0}]
[{"$f":"A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"IF('Input A1'!A354=1,'O&M Costs B1'!E26,'O&M Cost F1'!E26)","v":10.120008465533047}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,{"$f":"INPUT!R355","v":1},null,null,null,null,{"$f":"INPUT!W355","v":1},{"$f":"INPUT!X355","v":1},null,{"$f":"T355-W355","v":1},{"$f":"T355-Y355","v":0},{"$f":"T355-Z355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"INPUT!T356","v":0.7},{"$f":"IF('Input A1'!A398=1,'O&M Costs B1'!N26,'O&M Cost F1'!N26)","v":10.912399072646458}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,null,null,{"$f":"INPUT!R358","v":1.4999999999999999E-2},null,{"$f":"INPUT!T358","v":0.66666666666666663},{"$f":"T358*V358","v":9.9999999999999985E-3},null,{"$f":"INPUT!W358","v":1.4999999999999999E-2},{"$f":"INPUT!X358","v":1.4999999999999999E-2},null,{"$f":"T358-W358","v":5.000000000000001E-3},{"$f":"T358-Y358","v":0},{"$f":"T358-Z358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,null,null,{"$f":"INPUT!R359","v":0.5},null,{"$f":"INPUT!T359","v":1},{"$f":"T359*V359","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R360","v":0},null,{"$f":"INPUT!T360","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,null,null,{"$f":"INPUT!R362","v":1.7999999999999999E-2},null,{"$f":"INPUT!T362","v":0.83333333333333326},{"$f":"T362*V362","v":1.4999999999999998E-2},null,{"$f":"INPUT!W362","v":1.7999999999999999E-2},{"$f":"INPUT!X362","v":1.7999999999999999E-2},null,{"$f":"T362-W362","v":3.0000000000000009E-3},{"$f":"T362-Y362","v":0},{"$f":"T362-Z362","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,null,null,{"$f":"INPUT!R363","v":10},null,{"$f":"INPUT!T363","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R364","v":0},null,{"$f":"INPUT!T364","v":1},{"$f":"T364*V364","v":0}]
[{"$f":"IF('Summary A1'!H206>0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"INPUT!R365","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'GF Pumping A1'!D63-'GF Pumping A1'!D60","v":12945.3231481822},null,null,{"$f":"'GF Pumping A1'!F63-'GF Pumping A1'!F60","v":21733.621816742583},null,{"$f":"'GF Pumping A1'!H63-'GF Pumping A1'!H60","v":12942.549258642757},{"$f":"'GF Pumping A1'!I63-'GF Pumping A1'!I60","v":12942.549258642757},null,{"$f":"T366-W366","v":-8788.2986685603828},{"$f":"T366-Y366","v":2.7738895394431893},{"$f":"T366-Z366","v":2.7738895394431893}]
[{"$f":"A304","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Summary A1'!H218","v":72531.201297832391},null,null,{"$f":"'Summary A1'!J218","v":191121.90276470274},null,{"$f":"'Summary A1'!L218","v":72500.356583589964},{"$f":"'Summary A1'!M218","v":72500.356583589964},null,-118590.70146687035,30.844714242426562,30.844714242426562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,{"$f":"INPUT!R368","v":1},null,null,{"$f":"INPUT!U368","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"(T367-T366)*T368","v":59585.878149650191},null,null,{"$f":"(W367-W366)*W368","v":169388.28094796016},null,{"$f":"(Y367-Y366)*T368","v":59557.807324947207},{"$f":"(Z367-Z366)*T368","v":59557.807324947207},null,-109802.40279830997,28.070824702983373,28.070824702983373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'GF Pumping A1'!D61","v":10294.532314818221},null,null,{"$f":"'GF Pumping A1'!F61","v":11173.36218167426},null,{"$f":"'GF Pumping A1'!H61","v":10294.254925864276},{"$f":"'GF Pumping A1'!I61","v":10294.254925864276},null,-878.82986685603828,0.27738895394577412,0.27738895394577412]
[{"$f":"IF(T371=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,{"$f":"INPUT!R371","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost",null,null,null,{"$f":"INPUT!R372","v":0},null,null,{"$f":"T372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"IF('Input A1'!$A371=0,$T372,T370)","v":10294.532314818221},null,{"$f":"INPUT!T373","v":1},{"$f":"IF('Input A1'!$A371=0,$T372,W370)*V373","v":11173.36218167426},null,{"$f":"IF('Input A1'!$A371=0,$T372,Y370)","v":10294.254925864276},{"$f":"IF('Input A1'!$A371=0,$T372,Z370)","v":10294.254925864276},null,{"$f":"T373-W373","v":-878.82986685603828},{"$f":"T373-Y373","v":0.27738895394577412},{"$f":"T373-Z373","v":0.27738895394577412}]
[{"$f":"'Summary A1'!H206","v":58.906462963644117},{"$f":"'Summary A1'!L206","v":58.850985172854962},{"$f":"'Summary A1'!M206","v":58.850985172854962},null,null,null,null,null,null,null,null,null,null,null,null,"Line shaft pump operating life [p]",null,null,null,{"$f":"INPUT!R374","v":3},null,{"$f":"INPUT!T374","v":2},{"$f":"T374*V374","v":6},null,{"$f":"INPUT!W374","v":3},{"$f":"INPUT!X374","v":3},null,-3,0,0]
[{"$f":"'Summary A1'!J206","v":234.67243633485214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":80174.942779286634},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":191735.00531130866},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":80146.317176675759},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":80146.317176675759},null,-111560.06253202203,{"$f":"T375-Y375","v":28.625602610874921},28.625602610874921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,null,null,{"$f":"INPUT!R376","v":1},null,{"$f":"INPUT!T376","v":1},{"$f":"T376*V376","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,null,null,{"$f":"INPUT!R377","v":4},null,{"$f":"INPUT!T377","v":1},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,null,null,{"$f":"INPUT!R378","v":2},null,{"$f":"INPUT!T378","v":1},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":80174.942779286634},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":191735.00531130866},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":80146.317176675759},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":80146.317176675759},null,-111560.06253202203,28.625602610874921,28.625602610874921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (% of Project Capital Costs)",null,null,null,{"$f":"INPUT!R380","v":7.4999999999999997E-3},null,{"$f":"INPUT!T380","v":1},{"$f":"T380*V380","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost"]
[{"$f":"IF(T383=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"INPUT!R383","v":"Yes"}]
[{"$f":"IF(T384=K8,0,IF(T384=K9,1.2))","v":0},{"$f":"IF(A384=0,940000,IF(A384=1,1100000,1300000))","v":940000},null,{"$f":"B384","v":940000},{"$f":"D384","v":940000},null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"INPUT!R384","v":"≤115kV"}]
[{"$f":"IF(T385=L8,0,IF(T385=L9,1,IF(T385=L10,2,3)))","v":0},{"$f":"IF(A385=0,1,IF(A385=1,1.2,IF(A385=2,1.3,1.5)))","v":1},null,{"$f":"B385","v":1},{"$f":"D385","v":1},null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"INPUT!R385","v":"Flat"}]
[{"$f":"IF(T386=M8,0,IF(T386=M9,1,2))","v":0},{"$f":"IF(A386=0,1,IF(A386=1,1.2,1.5))","v":1},null,{"$f":"B386","v":1},1,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"INPUT!R386","v":"Rural"}]
[null,{"$f":"IF(T387<10,2,IF(T387<20,1.5,1))","v":2},null,{"$f":"IF(Y387<10,2,IF(Y387<20,1.5,1))","v":2},{"$f":"IF(Z387<10,2,IF(Z387<20,1.5,1))","v":2},null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,{"$f":"INPUT!R387","v":0},null,null,{"$f":"T387","v":0},null,{"$f":"INPUT!W387","v":0},{"$f":"INPUT!X387","v":0},null,{"$f":"T387-W387","v":0},{"$f":"T387-Y387","v":0},{"$f":"T387-Z387","v":0}]
[null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,{"$f":"'Input A1'!$D387*'Input A1'!$D386*'Input A1'!$D385*'Input A1'!$D384","v":1880000},{"$f":"'Input A1'!$E387*'Input A1'!$E386*'Input A1'!$E385*'Input A1'!$E384","v":1880000},null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,null,{"$f":"T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,{"$f":"INPUT!R389","v":1},null,null,{"$f":"T389","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting costs for Power Plant",null,null,null,{"$f":"INPUT!R390","v":0},null,{"$f":"INPUT!T390","v":1},{"$f":"T390*V390","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters",null,null,null,{"$f":"INPUT!R391","v":0}]
[{"$f":"IF(T392=D9,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"INPUT!R392","v":"Power Sales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,null,null,{"$f":"INPUT!R393","v":20},null,{"$f":"INPUT!T393","v":2},{"$f":"T393*V393","v":40},null,{"$f":"INPUT!W393","v":20},{"$f":"INPUT!X393","v":20},null,{"$f":"T393-W393","v":-20},{"$f":"T393-Y393","v":0},{"$f":"T393-Z393","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,null,null,{"$f":"INPUT!R394","v":4},null,null,{"$f":"T394","v":4},null,{"$f":"T394","v":4},{"$f":"T394","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,{"$f":"INPUT!R395","v":1},null,null,{"$f":"INPUT!U395","v":1}]
[{"$f":"IF(T396=F8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to reducing flow requirement or increasing power output",null,null,null,{"$f":"INPUT!R396","v":"Power"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System"]
[{"$f":"IF(T398=E8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"INPUT!R398","v":"Binary"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,null,null,{"$f":"IF('Summary A1'!H277<150,0.14425*EXP(0.008806*'Summary A1'!H277),Geofluid!Q36)*Geofluid!F57","v":9.4044876750795972},null,null,{"$f":"T401","v":9.4044876750795972},null,{"$f":"IF('Summary A1'!M277<150,0.14425*EXP(0.008806*'Summary A1'!L277),0.57)*Geofluid!J57","v":9.2002763948885846},{"$f":"IF('Summary A1'!N277<150,0.14425*EXP(0.008806*'Summary A1'!M277),0.57)*Geofluid!K57","v":10.02752480190979}]
[{"$f":"IF(T402=J8,1,0)","v":0},{"$f":"'LCOE Summary 10-90s'!B63-'LCOE Summary 10-90s'!B2","v":0},null,null,{"$f":"3.6*2.20462","v":7.9366319999999995},null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,{"$f":"INPUT!R402","v":"Calculate"}]
[{"$f":"IF(INPUT!P403=INPUT!$F$16,1,2)","v":1},null,{"$f":"IF(A403=1,T403,T403/E402)","v":8.1380681322906998},"w-h/lb",{"$f":"IF(A403=1,T403*E402,T403)","v":64.588851956918603},"kW-s/kg",null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>T401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,null,null,{"$f":"INPUT!R403","v":8.1380681322906998},null,null,null,null,{"$f":"INPUT!W403","v":9.4044876750795972},{"$f":"INPUT!X403","v":6.5831413725557173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R405","v":"CALCULATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Binary A1'!D29","v":8.1380681322906998},null,null,{"$f":"'Binary A1'!F29","v":6.912520399554098},null,{"$f":"'Binary A1'!H29","v":9.4044876750795972},{"$f":"'Binary A1'!J29","v":5.6966476926034897},null,{"$f":"T406-Y406","v":-1.2664195427888973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R407","v":" "}]
[{"$f":"INPUT!T408","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,null,null,{"$f":"IF('Input A1'!$A402=0,T406,'Input A1'!C403)","v":8.1380681322906998},null,{"$f":"INPUT!T408","v":1},{"$f":"IF('Input A1'!$A402=0,W406,$T408*$V408)","v":6.912520399554098},null,{"$f":"IF('Input A1'!$B402=0,Y403,$Y406)","v":9.4044876750795972},{"$f":"IF('Input A1'!$B402=0,Z403,$Z406)","v":6.5831413725557173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408*3.6*2.20462","v":64.588851956918603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,null,null,{"$f":"'Summary A1'!H295","v":20381.08482809109},null,null,{"$f":"'Summary A1'!J295","v":42623.935077296177}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"INPUT!R413","v":"carbon stl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"INPUT!R414","v":1},null,null,{"$f":"T414","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Binary B2'!E39","v":421.26133133589565},null,null,{"$f":"'Binary B2'!E84","v":371.74732583912987},null,{"$f":"'Binary B2 10-90s'!E39","v":428.11035412284019},{"$f":"'Binary B2 10-90s'!E88","v":413.84096779664316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R416","v":1},null,null,{"$f":"INPUT!U416","v":0.9},null,{"$f":"INPUT!W416","v":1},{"$f":"INPUT!X416","v":1},null,{"$f":"T416-W416","v":9.9999999999999978E-2},{"$f":"T416-Y416","v":0},{"$f":"T416-Z416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,null,null,{"$f":"'Binary B2'!E37","v":500.41816986449288},null,null,{"$f":"'Binary B2'!E82","v":247.21524391696306},null,{"$f":"'Binary B2 10-90s'!E37","v":899.06539086088003},{"$f":"'Binary B2 10-90s'!E86","v":271.61830291549666}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,{"$f":"INPUT!R418","v":1},null,null,{"$f":"INPUT!U418","v":0.9},null,{"$f":"INPUT!W418","v":1},{"$f":"INPUT!X418","v":1},null,{"$f":"T418-W418","v":9.9999999999999978E-2},{"$f":"T418-Y418","v":0},{"$f":"T418-Z418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,null,null,{"$f":"'Binary B2'!E36","v":80.627022572838541},null,null,{"$f":"'Binary B2'!E81","v":51.641985776497918},null,{"$f":"'Binary B2 10-90s'!E36","v":102.12278479446192},{"$f":"'Binary B2 10-90s'!E85","v":60.42748794681426}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,{"$f":"INPUT!R420","v":1},null,null,{"$f":"INPUT!U420","v":0.9},null,{"$f":"INPUT!W420","v":1},{"$f":"INPUT!X420","v":1},null,{"$f":"T420-W420","v":9.9999999999999978E-2},{"$f":"T420-Y420","v":0},{"$f":"T420-Z420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,null,null,{"$f":"'Binary B2'!E38","v":42.229606243265707},null,null,{"$f":"'Binary B2'!E83","v":22.659086646389603},null,{"$f":"'Binary B2 10-90s'!E38","v":53.940681444610384},{"$f":"'Binary B2 10-90s'!E87","v":31.278024765463904}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,{"$f":"INPUT!R422","v":1},null,null,{"$f":"INPUT!U422","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs",null,null,null,{"$f":"INPUT!R423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R424","v":0.05},null,null,{"$f":"T424","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R425","v":0.05},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Binary B2'!E64","v":2.6633327571600822},null,null,{"$f":"'Binary B2'!E108","v":2.6538194833883111}]
[{"$f":"IF(T427=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R427","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R428","v":0},null,null,null,null,null,null,null,{"$f":"T428-V429","v":-0.8},{"$f":"T428-Y429","v":-2.6633327571600822},{"$f":"T428-Z429","v":-2.6633327571600822}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A427=1,T426,T428)","v":2.6633327571600822},null,{"$f":"INPUT!T429","v":0.8},{"$f":"IF('Input A1'!A427=0,T428,W426)*V429","v":2.1230555867106489},null,{"$f":"INPUT!W429","v":2.6633327571600822},{"$f":"INPUT!X429","v":2.6633327571600822}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Project Costs",null,null,null,{"$f":"INPUT!R430","v":0}]
[{"$f":"IF(T431=G9,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,{"$f":"INPUT!R431","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R432","v":2500000},null,{"$f":"INPUT!T432","v":1},{"$f":"T432*V432","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,{"$f":"INPUT!R433","v":0.12},null,{"$f":"INPUT!T433","v":1},{"$f":"T433*V433","v":0.12},null,{"$f":"INPUT!W433","v":0.12},{"$f":"INPUT!X433","v":0.12},null,{"$f":"T433-W433","v":0},{"$f":"T433-Y433","v":0},{"$f":"T433-Z433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Binary B1'!D56","v":2.9829326880192921},null,null,{"$f":"'Binary B1'!D144","v":2.3778222571159264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,null,null,{"$f":"'Binary B1'!D57","v":3115.7809660433654}]
[{"$f":"IF(T437=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,{"$f":"INPUT!R437","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,null,null,{"$f":"INPUT!R438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A437=0,T438,T436)","v":3115.7809660433654},null,null,null,null,{"$f":"INPUT!W439","v":3115.7809660433654},{"$f":"INPUT!X439","v":3115.7809660433654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,null,null,null,null,null,{"$f":"'Binary B1'!D145","v":1648.4577184224315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on reference plant equipment cost",null,null,null,null,null,null,{"$f":"'Binary B1'!E145","v":5091.5852345608391}]
[{"$f":"IF(T445=H8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,{"$f":"INPUT!R445","v":"Performance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,null,null,null,null,null,{"$f":"IF('Input A1'!A445=0,W443,W444)","v":1648.4577184224315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"INPUT!T447","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,null,null,{"$f":"T439","v":3115.7809660433654},null,null,{"$f":"V447*W446","v":1648.4577184224315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,{"$f":"INPUT!R450","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,null,null,{"$f":"'Binary B2'!E42*T450/43560","v":13.51128946650403},null,null,{"$f":"'Binary B2'!E87*T450/43560","v":15.510389739849414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451*1000/'Summary A1'!H295","v":0.66293279187384202},null,null,{"$f":"W451*1000/'Summary A1'!J295","v":0.36388920243337858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[{"$f":"IF(INPUT!P456=$C$12,1,2)","v":2},null,{"$f":"IF(A456=1,T456,(T456-32)/1.8)","v":10},"C",{"$f":"IF(A456=1,T456*1.8+32,T456)","v":50},"F",null,null,null,null,null,null,null,null,null,"T,wet bulb",null,null,null,{"$f":"INPUT!R456","v":50},null,null,{"$f":"T456","v":50},null,{"$f":"INPUT!W456","v":50},{"$f":"INPUT!X456","v":50}]
[{"$f":"IF(INPUT!P457=G$16,1,2)","v":2},null,{"$f":"IF(A457=1,T457,T457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,T457*K457,T457)","v":14.7},"psi",{"$f":"IF(A457=1,W457,W457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,W457*K457,W457)","v":14.7},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Atmospheric pressure",null,null,null,{"$f":"INPUT!R457","v":14.7},null,null,{"$f":"T457","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies",null,null,null,{"$f":"INPUT!R458","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"INPUT!R459","v":0.8},null,null,{"$f":"INPUT!U459","v":0},null,{"$f":"INPUT!W459","v":0.8},{"$f":"INPUT!X459","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"INPUT!R460","v":0.98},null,null,{"$f":"T460","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"INPUT!R461","v":0.75},null,null,{"$f":"INPUT!U461","v":0},null,{"$f":"INPUT!W461","v":0.75},{"$f":"INPUT!X461","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure",null,null,null,{"$f":"INPUT!R462","v":0}]
[{"$f":"IF(T463=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"INPUT!R463","v":"Yes"}]
[{"$f":"T464","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,null,null,{"$f":"INPUT!R464","v":2},null,null,{"$f":"T464","v":2}]
[{"$f":"IF(T465=J8,1,2)","v":2},null,null,null,{"$f":"'GF Pumping A2'!G245","v":167.36402890525682},null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"INPUT!R465","v":"Calculate"}]
[{"$f":"IF(INPUT!P466=D$16,1,2)","v":2},null,{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,T466*K466,T466)","v":0},"psi",{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,INPUT!T466*K466,INPUT!T466)","v":0},"psi",14.503769999999999,null,null,null,null,"Input High Pressure Flash pressure",null,null,null,{"$f":"INPUT!R466","v":0},null,null,{"$f":"T466","v":0}]
[{"$f":"IF(INPUT!P467=D$16,1,2)","v":2},null,{"$f":"IF(A467=1,T467,T467/K466)","v":0},"bar",{"$f":"IF(A467=1,T467*K466,T467)","v":0},"psi",{"$f":"IF(A467=1,INPUT!T467,INPUT!T467/K466)","v":0},"bar",{"$f":"IF(A467=1,INPUT!T467*K466,INPUT!T467)","v":0},"psi",null,null,null,null,null,"Input Low Pressure Flash pressure",null,null,null,{"$f":"INPUT!R467","v":0},null,null,0]
[{"$f":"IF(INPUT!P468=D$16,1,2)","v":2},null,{"$f":"E468/K466","v":2.4977626714761385},"bar",{"$f":"'Flash Plant F1- Reference'!D62","v":36.226975301675473},"psi",{"$f":"I468/K466","v":2.6659096376074958},"bar",{"$f":"IF(A468=1,W468*E491,W468)","v":38.66574022464247},"psi",null,null,null,null,null,"Calculated High Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A468=1,'Input A1'!C468,'Input A1'!E468)","v":36.226975301675473},null,null,{"$f":"'Flash Plant F1- Improved'!E62","v":38.66574022464247},null,{"$f":"'Flash Plant F1-P10%'!D62","v":36.198428493683807},{"$f":"'Flash Plant F1-P90%'!D62","v":36.198428493683807}]
[{"$f":"IF(INPUT!P469=D$16,1,2)","v":2},null,{"$f":"IF(T464=1,\"NA\",E469/K466)","v":1.0824771766237331},"bar",{"$f":"IF(T464=1,\"NA\",'Flash Plant F1- Reference'!D63)","v":15.7},"psi",{"$f":"I469/K466","v":1.0824771766237331},"bar",{"$f":"IF(A469=1,W62*K466,W469)","v":15.7},"psi",null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A469=1,'Input A1'!C469,'Input A1'!E469)","v":15.7},null,null,{"$f":"'Flash Plant F1- Improved'!D63","v":15.7},null,{"$f":"'Flash Plant F1-P10%'!D63","v":15.7},{"$f":"'Flash Plant F1-P90%'!D63","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[{"$f":"IF(INPUT!P471=G$16,1,2)","v":2},null,{"$f":"IF(A471=1,T471,T471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,T471*K471,T471)","v":1},"psi",{"$f":"IF(A471=1,W471,W471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,W471*K471,W471)","v":1},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,null,null,{"$f":"INPUT!R471","v":1},null,null,{"$f":"T471","v":1}]
[{"$f":"IF(INPUT!P472=G$16,1,2)","v":2},null,{"$f":"IF(A472=1,T472,T472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,T472*K471,T472)","v":1},"psi",{"$f":"IF(A472=1,W472,W472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,W472*K471,W472)","v":1},"psi",null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,null,null,{"$f":"INPUT!R472","v":1},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[{"$f":"IF(T474=L1,1,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,null,null,{"$f":"INPUT!R474","v":"surface"}]
[{"$f":"IF(INPUT!P475=D12,1,2)","v":2},null,{"$f":"IF(A475=1,T475,T475/3.28083)","v":19.812059753172218},"m",{"$f":"IF(A475=1,T475*3.28083,T475)","v":65},"ft",null,null,null,null,null,null,null,null,null,"CW pump head",null,null,null,{"$f":"INPUT!R475","v":65},null,null,{"$f":"T475","v":65}]
[{"$f":"IF(INPUT!P476=$C$12,1,2)","v":2},null,{"$f":"IF(A476=1,T476,(T476-32*0)/1.8)","v":12.5},"C",{"$f":"IF(A476=1,T476*1.8+32*0,T476)","v":22.5},"F",null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cw",null,null,null,{"$f":"INPUT!R476","v":22.5},null,null,22.5,null,{"$f":"INPUT!W476","v":22.5},{"$f":"INPUT!X476","v":22.5}]
[{"$f":"IF(INPUT!P477=$C$12,1,2)","v":2},null,{"$f":"IF(A477=1,T477,(T477-32*0)/1.8)","v":4.166666666666667},"C",{"$f":"IF(A477=1,T477*1.8+32*0,T477)","v":7.5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,null,null,{"$f":"INPUT!R477","v":7.5},null,null,7.5]
[{"$f":"IF(INPUT!P478=$C$12,1,2)","v":2},null,{"$f":"IF(A478=1,T478,(T478-32*0)/1.8)","v":2.7777777777777777},"C",{"$f":"IF(A478=1,T478*1.8+32*0,T478)","v":5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,null,null,{"$f":"INPUT!R478","v":5},null,null,5]
[{"$f":"IF(INPUT!P479=H$16,1,2)","v":2},null,{"$f":"IF(A479=1,T479,T479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,T479*K479,T479)","v":0.315},"\"Hg",{"$f":"IF(A479=1,W479,W479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,W479*K479,W479)","v":0.315},"\"Hg",3.9369960000000002E-2,null,null,null,null,"Condenser NCG partial pressure",null,null,null,{"$f":"0.0000825*T481+0.15","v":0.315},null,null,{"$f":"T479","v":0.315},null,{"$f":"0.0000825*Y481+0.15","v":0.315},0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,null,null,{"$f":"INPUT!R481","v":2000},null,null,{"$f":"T481","v":2000},null,{"$f":"INPUT!W481","v":2000},{"$f":"INPUT!X481","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,{"$f":"INPUT!R482","v":44},null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,null,null,{"$f":"INPUT!R483","v":20},null,null,20,null,{"$f":"INPUT!W483","v":20},{"$f":"INPUT!X483","v":20}]
[{"$f":"IF(T484=M1,1,IF(T484=M2,2,3))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,null,null,{"$f":"INPUT!R484","v":"Hybrid"},null,null,"Hybrid"]
[{"$f":"T485","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,{"$f":"INPUT!R485","v":3},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,{"$f":"INPUT!R486","v":0.7},null,null,{"$f":"T486","v":0.7}]
[null,null,{"$f":"IF($A$465=1,C466,C468)","v":2.4977626714761385},"bar",{"$f":"IF($A$465=1,E466,E468)","v":36.226975301675473},"psi",{"$f":"IF($A$465=1,G466,G468)","v":2.6659096376074958},"bar",{"$f":"IF($A$465=1,I466,I468)","v":38.66574022464247},"psi",null,null,null,null,null,"High Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E487","v":36.226975301675473},null,null,{"$f":"W468","v":38.66574022464247},null,{"$f":"Y468","v":36.198428493683807},{"$f":"Z468","v":36.198428493683807}]
[null,null,{"$f":"IF($A$465=1,C467,C469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,E467,E469)","v":15.7},"psi",{"$f":"IF($A$465=1,G467,G469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,I467,I469)","v":15.7},"psi",null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C487","v":2.4977626714761385},null,null,{"$f":"W487/K466","v":2.6659096376074958},null,{"$f":"Y487/K466","v":2.4957944378381489},{"$f":"Z487/K466","v":2.4957944378381489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E488","v":15.7},null,null,{"$f":"W469","v":15.7},null,{"$f":"Y469","v":15.7},{"$f":"Z469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C488","v":1.0824771766237331},null,null,{"$f":"W489/K466","v":1.0824771766237331},null,{"$f":"Y489/K466","v":1.0824771766237331},{"$f":"Z489/K466","v":1.0824771766237331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Flash Plant F1- Reference'!J11","v":5.4370304361563342},null,{"$f":"INPUT!T491","v":0},{"$f":"V491*T491","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[{"$f":"IF(INPUT!P494=K$12,1,2)","v":2},null,{"$f":"IF(A494=1,T494,T494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,T494/K494,T494)","v":350},"btu/h-sqft-F",{"$f":"IF(A494=1,W494,W494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,W494/K494,W494)","v":350},"btu/h-sqft-F",{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,null,null,{"$f":"INPUT!R494","v":350},null,null,{"$f":"T494","v":350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,null,null,{"$f":"INPUT!R495","v":200},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs",null,null,null,{"$f":"'Summary A1'!H317","v":970.50906966968205},null,null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}},null,{"$f":"'Summary A1'!L317","v":1012.2186113933775},{"$f":"'Summary A1'!M317","v":912.57870952552344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G63","v":498.50734213070268},null,null,{"$f":"'Flash Plant F2-Improved'!G63","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R498","v":1},null,null,{"$f":"INPUT!U498","v":0},null,{"$f":"INPUT!W498","v":1},{"$f":"INPUT!X498","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G64","v":27.266072668120302},null,null,{"$f":"'Flash Plant F2-Improved'!G64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,{"$f":"INPUT!R500","v":1},null,null,{"$f":"INPUT!U500","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G65","v":83.912248105900701},null,null,{"$f":"'Flash Plant F2-Improved'!G65","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,{"$f":"INPUT!R502","v":1},null,null,{"$f":"INPUT!U502","v":0},null,{"$f":"INPUT!W502","v":1},{"$f":"INPUT!X502","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G66","v":108.13215653006144},null,null,{"$f":"'Flash Plant F2-Improved'!G66","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,{"$f":"INPUT!R504","v":1},null,null,{"$f":"INPUT!U504","v":0},null,{"$f":"INPUT!W504","v":1},{"$f":"INPUT!X504","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,null,null,{"$f":"'Flash Plant F2-Reference'!G67","v":55.115287446245496},null,null,{"$f":"'Flash Plant F2-Improved'!G67","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,{"$f":"INPUT!R506","v":1},null,null,{"$f":"INPUT!U506","v":0},null,{"$f":"INPUT!W506","v":1},{"$f":"INPUT!X506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G68","v":78.057272273840894},null,null,{"$f":"'Flash Plant F2-Improved'!G68","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,{"$f":"INPUT!R508","v":1},null,null,{"$f":"INPUT!U508","v":0},null,{"$f":"INPUT!W508","v":1},{"$f":"INPUT!X508","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G69","v":119.51869051481047},null,null,{"$f":"'Flash Plant F2-Improved'!G69","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,{"$f":"INPUT!R510","v":1},null,null,{"$f":"INPUT!U510","v":0},null,{"$f":"INPUT!W510","v":1},{"$f":"INPUT!X510","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R512","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R513","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"'Flash Plant F2-Reference'!E82","v":2.8403734549030419},null,null,{"$f":"'Flash Plant F2-Improved'!E82","v":2.8220409154001054}]
[{"$f":"IF(T515=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R515","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A515=1,T514,T516)","v":2.8403734549030419},null,{"$f":"INPUT!T517","v":0},{"$f":"IF(A515=1,W514,T517)*V517","v":0},null,{"$f":"INPUT!W517","v":0},{"$f":"INPUT!X517","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,null,null,{"$f":"INPUT!R518","v":0}]
[{"$f":"IF(T519=G8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,{"$f":"INPUT!R519","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R520","v":0},null,null,{"$f":"INPUT!U520","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"INPUT!R521","v":0.12},null,{"$f":"INPUT!T521","v":0},{"$f":"T521*V521","v":0},null,{"$f":"INPUT!W521","v":0.12},{"$f":"INPUT!X521","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"IF(T519=\"Fixed\",T520,T521*'Flash Plant F2-Reference'!E85)","v":4504265.9893387891},null,null,{"$f":"IF(T519=\"Fixed\",W520,W521*'Flash Plant F2-Improved'!E85)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Y519=\"Fixed\",Y520,Y521*'Flash Plant F2-P10%'!E85)","v":0},{"$f":"IF(T519=\"Fixed\",Z520,Z521*'Flash Plant F2-P90%'!E85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Flash Plant F2-Reference'!E88","v":3.1812182694914064},null,null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":0},{"$f":"'Flash Plant F2-P90%'!E88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!E89","v":3087.4011831403009},null,null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E89","v":0},{"$f":"'Flash Plant F2-P90%'!E89","v":0}]
[{"$f":"IF(T525=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"INPUT!R525","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,null,null,{"$f":"INPUT!R526","v":0},null,{"$f":"INPUT!T526","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A525=0,T526,T524)","v":3087.4011831403009},null,null,{"$f":"IF(A525=0,V526*T527,W524)","v":{"$error":"#DIV/0!"}},null,{"$f":"INPUT!W527","v":3087.4011831403009},{"$f":"INPUT!X527","v":3087.4011831403009}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T516*(1+T521)","v":0},null,null,{"$f":"W496*V517*(1+W521)","v":{"$error":"#DIV/0!"}},null,{"$f":"Y496*Y516*(1+Y521)","v":0},{"$f":"Z496*Z516*(1+Z521)","v":0}]

{"sheet":"Summary A1","index":20,"n_rows":320,"n_cols":20,"rows_kept":320,"cut":false,"hidden":true,"merged":[[29,5,29,9],[20,5,20,12]]}
[]
[null,null,null,null,null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,"Flash (0) or Binary (1)",null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario",null,"10% Scenario Hydrothermal Case C","90% Scenario Hydrothermal Case C"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Input A1'!T35","v":2012}]
[{"$f":"'Input A1'!A48","v":0},"Method used for LCOE calc",null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"IF(A24=0,'EERE COE'!D124*100,IF(A276=0,'LCOE Flash'!D15,'LCOE Binary'!D15))","v":24.766700799320262},null,{"$f":"IF(A24=0,'EERE COE'!D268*100,IF(A276=0,'LCOE Flash'!D16,'LCOE Binary'!D16))","v":5.845451329828359},null,{"$f":"IF(A24=0,'EERE COE 10-90'!D124*100,IF(A276=0,'LCOE Flash 10-90s'!D15,'LCOE Binary 10-90s'!D15))","v":25.818527488608588},{"$f":"IF(A24=0,'EERE COE 10-90'!D268*100,IF(A276=0,'LCOE Flash 10-90s'!D16,'LCOE Binary 10-90s'!D16))","v":26.156112050734642}]
[{"$f":"'Input A1'!A75","v":1},"EGS (1) or Hydro (0)",null,null,null,"RESOURCE TYPE",null,{"$f":"IF(A25=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"IF(A276=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"H279*1000","v":20000},null,{"$f":"J279*1000","v":40000},null,{"$f":"L279*1000","v":20000},20000]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O304)","v":-35378353.852248959},{"$f":"SUM(P50:P304)","v":-33268201.295456052},null,{"$f":"SUM(R50:R304)","v":188815730.51911733}]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Input A1'!T48","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W65","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Input A1'!T52","v":1},null,{"$f":"'Input A1'!W52","v":1},null,{"$f":"'Input A1'!Y52","v":1},{"$f":"'Input A1'!Z52","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Input A1'!T53","v":1.5},null,{"$f":"'Input A1'!W53","v":1},null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"'Input A1'!Z53","v":1.5}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Input A1'!T55","v":2},null,{"$f":"'Input A1'!W55","v":1.5},null,{"$f":"'Input A1'!Y55","v":2},{"$f":"'Input A1'!Z55","v":2}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Input A1'!T56","v":2},null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"'Input A1'!Y56","v":2},{"$f":"'Input A1'!Z56","v":2}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,{"$f":"'Input A1'!Y46","v":20},{"$f":"'Input A1'!Z46","v":20}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":175},null,{"$f":"'Resource A1'!E7","v":175},null,{"$f":"'Resource A1'!G7","v":175},{"$f":"'Resource A1'!H7","v":175},null,{"$f":"H50-L50","v":0},{"$f":"H50-M50","v":0},null,{"$f":"H50-J50","v":0},{"$f":"L50-M50","v":0},{"$f":"J50-M50","v":0}]
[null,null,null,null,null,null,"F",{"$f":"'Resource A1'!D8","v":347},null,{"$f":"'Resource A1'!E8","v":347},null,{"$f":"'Resource A1'!G8","v":347},{"$f":"'Resource A1'!H8","v":347},null,{"$f":"H51-L51","v":0},0,null,{"$f":"H51-J51","v":0},{"$f":"L51-M51","v":0},{"$f":"J51-M51","v":0}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Resource A1'!D9","v":3000},null,{"$f":"'Resource A1'!E9","v":3000},null,{"$f":"'Resource A1'!G9","v":3000},{"$f":"'Resource A1'!H9","v":3000},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"ft",{"$f":"'Resource A1'!D10","v":9842.49},null,{"$f":"'Resource A1'!E10","v":9842.49},null,{"$f":"'Resource A1'!G10","v":9842.49},{"$f":"'Resource A1'!H10","v":9842.49},null,0,0,null,0,0,0]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Resource A1'!D51","v":5.446666666666667E-2},"note",{"$f":"'Resource A1'!E51","v":5.446666666666667E-2},null,{"$f":"'Resource A1'!G51","v":5.446666666666667E-2},{"$f":"'Resource A1'!H51","v":5.446666666666667E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Resource A1'!D52","v":2.9882682126169294E-2},null,{"$f":"'Resource A1'!E52","v":2.9882682126169294E-2},null,{"$f":"'Resource A1'!G52","v":2.9882682126169294E-2},{"$f":"'Resource A1'!H52","v":2.9882682126169294E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Reservoir A2'!D459","v":4.1136651349703852},null,{"$f":"'Reservoir A2'!G464","v":1.6608513398558797},null,{"$f":"'Reservoir A2'!J464","v":4.1431833221572054},{"$f":"'Reservoir A2'!M459","v":4.1431833221572054},null,-2.9518187186820199E-2,-2.9518187186820199E-2,null,2.4528137951145057,{"$f":"L56-M56","v":0},-2.4823319823013259]
[null,null,null,null,null,null,"F",{"$f":"H56*1.8","v":7.4045972429466937},null,{"$f":"J56*1.8","v":2.9895324117405835},null,{"$f":"L56*1.8","v":7.4577299798829699},{"$f":"M56*1.8","v":7.4577299798829699},null,-5.3132736936276181E-2,-5.3132736936276181E-2,null,4.4150648312061103,0,-4.4681975681423864]
[null,null,null,null,null,"RESOURCE EXPLORATION",null,{"$f":"H82","v":4463974.5512975007},null,{"$f":"J82","v":2318599.1933547743},null,{"$f":"L82","v":4459601.6799201677},{"$f":"M82","v":4471832.2243587384},null,{"$f":"H58-L58","v":4372.8713773330674},-7857.6730612376705,null,2145375.3579427265,-12230.544438570738,-2153233.0310039641]
[null,null,null,null,null,"Project Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Project Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Input A1'!T82","v":300},null,{"$f":"'Input A1'!W82","v":300},null,{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!T82","v":300},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A83","v":1},"Proportion Expl cost - Y(0), N(1)",null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Input A1'!T83","v":"No"},null,{"$f":"H62","v":"No"},null,{"$f":"H62","v":"No"},{"$f":"H62","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"H295/1000","v":20.38108482809109},null,{"$f":"J295/1000","v":42.623935077296174},null,{"$f":"L295/1000","v":20.329108407037619},{"$f":"M295/1000","v":20.541695635599801},null,{"$f":"H63-L63","v":5.1976421053471E-2},-0.16061080750871071,null,-22.242850249205084,-0.21258722856218171,22.082239441696373]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Input A1'!T85","v":3},null,{"$f":"'Input A1'!W85","v":2},null,{"$f":"'Input A1'!Y85","v":3},{"$f":"'Input A1'!Z85","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Input A1'!F84","v":250000},null,{"$f":"'Input A1'!H84","v":150000},null,{"$f":"'Input A1'!Y89","v":250000},{"$f":"'Input A1'!Z89","v":250000},null,0,0,null,100000,0,-100000]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Input A1'!T86","v":60000},null,{"$f":"'Input A1'!W86","v":60000},null,{"$f":"'Input A1'!T86","v":60000},{"$f":"'Input A1'!T86","v":60000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'lease size'!D17","v":566.24252162500488},null,{"$f":"'lease size'!E17","v":524.42651899498617},null,{"$f":"'lease size'!F17","v":493.36133200279596},{"$f":"'lease size'!G17","v":697.2037393123062}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"H67*'Input A1'!T156","v":16987.275648750147},null,{"$f":"J67*'Input A1'!W156","v":15732.795569849584},null,{"$f":"L67*'Input A1'!Y156","v":14800.839960083878},{"$f":"M67*'Input A1'!Z156","v":20916.112179369185},null,null,null,null,null,-6115.2722192853071,-5183.3166095196011]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T153)","v":2},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W153)","v":1.5},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Y153)","v":2},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Z153)","v":2},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!T154)","v":1500000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!W154)","v":1000000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Y154)","v":1500000},{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Z154)","v":1500000}]
[null,null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Input A1'!T157","v":0},null,{"$f":"'Input A1'!W157","v":0},null,{"$f":"'Input A1'!T157","v":0},{"$f":"'Input A1'!T157","v":0},null,null,null,null,0,0,0]
[0,"ExpW full size - N(0), Y(1)",null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},{"$f":"IF(A73=1,1,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"H53","v":9842.49},null,{"$f":"H53","v":9842.49},null,null,null,null,null,null,null,0,0,9842.49]
[null,null,null,null,null,"Estimated Exploration Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A152","v":0},"Drill ExpW - Y(0), N(1)",null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"IF($A76=1,0,H69*H70)","v":3000000},null,{"$f":"IF($A76=1,0,J69*J70)","v":1500000},null,{"$f":"IF($A76=1,0,L69*L70)","v":3000000},{"$f":"IF($A76=1,0,M69*M70)","v":3000000},null,0,0,null,1500000,0,-1500000]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"H65*H64+H69*H72","v":750000},null,{"$f":"J65*J64+J69*J72","v":300000},null,{"$f":"L65*L64+L69*L72","v":750000},{"$f":"M65*M64+M69*M72","v":750000},null,0,0,null,450000,0,-450000]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"H64*H66+MAX(H69,H85)*H71","v":680000},null,{"$f":"J64*J66+MAX(J69,J85)*J71","v":495000},null,{"$f":"L64*L66+MAX(L69,L85)*L71","v":680000},{"$f":"M64*M66+MAX(M69,M85)*M71","v":680000},null,0,0,null,185000,0,-185000]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"H68*MAX(H69,H85)","v":33974.551297500293},null,{"$f":"J68*MAX(J69,J85)","v":23599.193354774376},null,{"$f":"L68*MAX(L69,L85)","v":29601.679920167757},{"$f":"M68*MAX(M69,M85)","v":41832.224358738371},null,null,null,null,null,-12230.544438570614,-18233.031003963995]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'lease size'!D19","v":1132.4850432500098},null,{"$f":"'lease size'!E19","v":786.63977849247931},null,{"$f":"'lease size'!F19","v":986.72266400559192},{"$f":"'lease size'!G19","v":1394.4074786246124}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"IF(A62=1,1,H63/H61)","v":1},null,{"$f":"IF($A62=1,1,J63/J61)","v":1},null,{"$f":"IF($A62=1,1,L63/L61)","v":1},1,null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"SUM(H76:H79)*H81","v":4463974.5512975007},null,{"$f":"SUM(J76:J79)*J81","v":2318599.1933547743},null,{"$f":"SUM(L76:L79)*L81","v":4459601.6799201677},{"$f":"SUM(M76:M79)*M81","v":4471832.2243587384},null,4372.8713773330674,-7857.6730612376705,null,2145375.3579427265,-12230.544438570738,-2153233.0310039641]
[null,null,null,null,null,"RESOURCE CONFIRMATION",null,{"$f":"H105","v":41365875.085638121},null,{"$f":"J105","v":10664233.356170164},null,{"$f":"L105","v":41365875.085638121},41365875.085638121,null,0,0,null,30701641.729467958,0,-30701641.729467958]
[null,null,null,null,null,"Confirmation Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Input A1'!T159","v":1.5},null,{"$f":"INPUT!U159","v":1},null,{"$f":"'Input A1'!Y159","v":1.5},{"$f":"'Input A1'!Z159","v":1.5},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Input A1'!T161","v":1.5},null,{"$f":"'Input A1'!W161","v":0},null,{"$f":"'Input A1'!T161","v":1.5},{"$f":"'Input A1'!T161","v":1.5},null,0,0,null,1.5,0,-1.5]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"(H85-1)","v":0.5},null,{"$f":"(J85-1)","v":0},null,{"$f":"(L85-1)","v":0.5},{"$f":"(M85-1)","v":0.5}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Input A1'!T163","v":"Well Count"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A163","v":0},"Well Count (0), Prod Capacity (1)",null,null,null,"Production Capacity to be Confirmed",null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!W165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"H279/H112","v":2.5352468723508292},null,{"$f":"J279/J112","v":5.14848105922312},null,{"$f":"L279/L112","v":2.9372643927582436},{"$f":"M279/M112","v":2.0348065283335712}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Input A1'!T162","v":1},null,{"$f":"'Input A1'!W162","v":1},null,{"$f":"'Input A1'!Y162","v":1},{"$f":"'Input A1'!Z162","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Input A1'!T170*'Summary A1'!H109","v":9362761.9265112672},null,{"$f":"'Input A1'!W172","v":4681380.9632556336},null,{"$f":"'Input A1'!Y170*'Summary A1'!L109","v":9362761.9265112672},{"$f":"'Input A1'!Z170*'Summary A1'!M109","v":9362761.9265112672},null,0,0,null,4681380.9632556336,0,-4681380.9632556336]
[null,null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"(H96)/H91+(H85-1)*H86","v":3.75},null,{"$f":"(J96)/J91+(J85-1)*J86","v":2},null,{"$f":"(L96)/L91+(L85-1)*L86","v":3.75},{"$f":"(M96)/M91+(M85-1)*M86","v":3.75},null,0,0,null,1.75,0,-1.75]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Input A1'!T181","v":"Yes"},null,{"$f":"H94","v":"Yes"},null,{"$f":"H94","v":"Yes"},{"$f":"H94","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A181","v":1},"stimulate ConfirmW - N(0), Y(1)",null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"IF(A95=0,0,'Input A1'!T183)","v":2500000},null,{"$f":"IF(A95=0,0,'Input A1'!W183)","v":500000},null,{"$f":"IF(A95=0,0,'Input A1'!Y183)","v":2500000},{"$f":"IF(A95=0,0,'Input A1'!Z183)","v":2500000},null,0,0,null,2000000,0,-2000000]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"IF($A89=0,'Input A1'!T164,H89*H279/H90)","v":3},null,{"$f":"IF($A89=0,'Input A1'!W164,J89*J279/J90)","v":2},null,{"$f":"IF($A89=0,'Input A1'!Y164,L89*L279/L90)","v":3},{"$f":"IF($A89=0,'Input A1'!Z164,M89*M279/M90)","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"H96*H90","v":7.6057406170524882},null,{"$f":"J96*J90","v":10.29696211844624},null,{"$f":"L96*L90","v":8.8117931782747299},{"$f":"M96*M90","v":6.1044195850007137},null,{"$f":"H97-L97","v":-1.2060525612222417},{"$f":"H97-M97","v":1.5013210320517745},null,-2.6912215013937519,2.7073735932740162,4.1925425334455264]
[null,null,null,null,null,null,"% of total",{"$f":"H97/H279","v":0.38028703085262439},null,{"$f":"J97/J279","v":0.257424052961156},null,{"$f":"L97/L279","v":0.44058965891373647},{"$f":"M97/M279","v":0.30522097925003566},null,-6.0302628061112085E-2,7.5066051602588724E-2,null,0.12286297789146838,0.13536867966370081,-4.779692628887966E-2]
[null,null,null,null,null,"Estimated Confirmation Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"H93*H92","v":35110357.224417254},null,{"$f":"J93*J92","v":9362761.9265112672},null,{"$f":"L93*L92","v":35110357.224417254},35110357.224417254,null,0,0,null,25747595.297905989,0,-25747595.297905989]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"H95*H96*(H114/(H112+H114))+H95*H87","v":3750000.0000000005},null,{"$f":"J95*J96*(J114/(J112+J114))+J95*J87","v":333333.33333333331},null,{"$f":"L95*L96*(L114/(L112+L114))+L95*L87","v":3750000.0000000005},{"$f":"M95*M96*(M114/(M112+M114))+M95*M87","v":3750000},null,0,0,null,3416666.666666667,0,-3416666.6666666665]
[{"$f":"'Input A1'!A175","v":1},"ND Confirmation - fixed (0), % (1)",null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"H100*'Input A1'!T179","v":1755517.8612208627},null,{"$f":"J100*'Input A1'!W179","v":468138.09632556338},null,{"$f":"L100*'Input A1'!T179","v":1755517.8612208627},{"$f":"M100*'Input A1'!T179","v":1755517.8612208627},null,0,0,null,1287379.7648952994,0,-1287379.7648952994]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Input A1'!T174*H85","v":0},null,{"$f":"'Input A1'!W174*J85","v":0},null,{"$f":"'Input A1'!T174*L85","v":0},{"$f":"'Input A1'!T174*M85","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Input A1'!T186","v":750000},null,{"$f":"'Input A1'!W186","v":500000},null,{"$f":"'Input A1'!T186","v":750000},{"$f":"'Input A1'!T186","v":750000},null,0,0,null,250000,0,-250000]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H100:H104)","v":41365875.085638121},null,{"$f":"SUM(J100:J104)","v":10664233.356170164},null,{"$f":"SUM(L100:L104)","v":41365875.085638121},41365875.085638121,null,0,0,null,30701641.729467958,0,-30701641.729467958]
[null,null,null,null,null,"WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"H131","v":76968163.95962508},null,{"$f":"J131","v":45680693.356868871},null,{"$f":"L131","v":63244357.453479089},{"$f":"M131","v":101668106.2344483},null,{"$f":"H106-L106","v":13723806.506145991},-24699942.274823219,null,31287470.60275621,-38423748.78096921,-55987412.877579428]
[null,null,null,null,null,"Well Field Development Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Input A1'!T197","v":"Cost Curves"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Input A1'!T225","v":7802301.6054260563},null,{"$f":"'Input A1'!W225","v":3901150.8027130282},null,{"$f":"'Input A1'!Y225","v":7802301.6054260563},{"$f":"'Input A1'!Z225","v":7802301.6054260563},null,0,0,null,3901150.8027130282,0,-3901150.8027130282]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Input A1'!T228","v":7802301.6054260563},null,{"$f":"'Input A1'!W228","v":3901150.8027130282},null,{"$f":"'Input A1'!Y228","v":7802301.6054260563},{"$f":"'Input A1'!Z228","v":7802301.6054260563},null,0,0,null,3901150.8027130282,0,-3901150.8027130282]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Input A1'!T194","v":0.5},null,{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"'Input A1'!Y194","v":0.5},{"$f":"'Input A1'!Z194","v":0.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"IF($A$276=1,H294,H311)","v":7.8887780981482205},null,{"$f":"IF($A$276=1,J294,J311)","v":7.7692817628886832},null,{"$f":"IF($A$276=1,L294,L311)","v":6.8090567704117921},{"$f":"IF($A$276=1,M294,M311)","v":9.8289442861082392},null,1.0797213277364284,-1.9401661879600187,null,0.11949633525953729,-3.0198875156964471,-2.059662523219556]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"H96+H73","v":3},null,{"$f":"J96+J73","v":2},null,{"$f":"L96+L73","v":3},{"$f":"M96+M73","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"IF(H113>(1+H111)*H112,0,IF(H113>H112,H111*H112-(H113-H112),H111*H112))","v":3.9443890490741103},null,{"$f":"IF(J113>(1+J111)*J112,0,IF(J113>J112,J111*J112-(J113-J112),J111*J112))","v":3.8846408814443416},null,{"$f":"IF(L113>(1+L111)*L112,0,IF(L113>L112,L111*L112-(L113-L112),L111*L112))","v":3.4045283852058961},{"$f":"IF(M113>(1+M111)*M112,0,IF(M113>M112,M111*M112-(M113-M112),M111*M112))","v":4.9144721430541196},null,0.53986066386821419,-0.97008309398000936,null,5.9748167629768645E-2,{"$f":"L114-M114","v":-1.5099437578482235},{"$f":"J114-M114","v":-1.029831261609778}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"IF(H116+H117+H118>0,H116+H117+H118,0)","v":4.8887780981482205},null,{"$f":"IF(J116+J117+J118>0,J116+J117+J118,0)","v":5.7692817628886832},null,{"$f":"IF(L116+L117+L118>0,L116+L117+L118,0)","v":3.8090567704117921},{"$f":"IF(M116+M117+M118>0,M116+M117+M118,0)","v":6.8289442861082392},null,1.0797213277364284,-1.9401661879600187,null,-0.88050366474046271,-3.0198875156964471,-1.059662523219556]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Input A1'!T190","v":0},null,{"$f":"'Input A1'!W190","v":0},null,{"$f":"H116","v":0},{"$f":"H116","v":0},null,{"$f":"H116-L116","v":0},{"$f":"H116-M116","v":0},null,{"$f":"H116-J116","v":0},0,0]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"(1-'Input A1'!T189)*('Summary A1'!H114+'Summary A1'!H118)","v":0},null,{"$f":"(1-'Input A1'!W189)*('Summary A1'!J114+'Summary A1'!J118)","v":0},null,{"$f":"(1-'Input A1'!Y189)*('Summary A1'!L114+'Summary A1'!L118)","v":0},{"$f":"(1-'Input A1'!Z189)*('Summary A1'!M114+'Summary A1'!M118)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"IF(H112-H113>0,H112-H113,0)","v":4.8887780981482205},null,{"$f":"IF(J112-J113>0,J112-J113,0)","v":5.7692817628886832},null,{"$f":"IF(L112-L113>0,L112-L113,0)","v":3.8090567704117921},{"$f":"IF(M112-M113>0,M112-M113,0)","v":6.8289442861082392},null,1.0797213277364284,-1.9401661879600187,null,-0.88050366474046271,-3.0198875156964471,-1.059662523219556]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":3},null,{"$f":"H119","v":3},null,{"$f":"H119","v":3},{"$f":"H119","v":3},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!F16/3280.83","v":3},null,{"$f":"H120","v":3},null,{"$f":"H120","v":3},{"$f":"H120","v":3},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Well Field Development Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Input A1'!T236","v":200000},null,{"$f":"'Input A1'!W236","v":200000},null,{"$f":"'Input A1'!Y232","v":200000},{"$f":"'Input A1'!Z232","v":200000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"(H112+H114+H116)*H122","v":2366633.4294444658},null,{"$f":"(J112+J114+J116)*J122","v":2330784.5288666054},null,{"$f":"(L112+L114+L116)*L122","v":2042717.0311235376},2948683.2858324717,null,323916.39832092822,-582049.85638800589,null,35848.900577860419,-905966.25470893411,-617898.75696586631]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"H112*'Summary A1'!H218","v":572182.55223071994},null,{"$f":"J112*'Summary A1'!J218","v":1484879.9136383892},null,{"$f":"L112*'Summary A1'!L218","v":493659.04385276238},{"$f":"M112*'Summary A1'!M218","v":712601.96558308648},null,78523.508377957565,-140419.41335236654,null,-912697.36140766926,-218942.9217303241,772277.94805530272]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"H231","v":445163.09943635477},null,{"$f":"J231","v":1028349.7288627615},null,{"$f":"L231","v":413778.26873604069},{"$f":"M231","v":539805.73247595376},null,31384.83070031408,-94642.633039598993,null,-583186.6294264067,-126027.46373991307,488543.99638680776]
[null,null,null,null,null,"Permitting Cost (Utilization Plan) for Well Field & Power Plant",null,{"$f":"'Input A1'!T238","v":1000000},null,{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"'Input A1'!Y238","v":1000000},{"$f":"'Input A1'!Z238","v":1000000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"(H129+H130+H123+H124+H125+H126)*'Input A1'!T237","v":3665150.6647440516},null,{"$f":"(J129+J130+J123+J124+J125+J126)*'Input A1'!W237","v":2175271.1122318511},null,{"$f":"(L129+L130+L123+L124+L125+L126)*'Input A1'!T237","v":3011636.0692132902},{"$f":"(M129+M130+M123+M124+M125+M126)*'Input A1'!T237","v":4841338.3921165848},null,653514.59553076141,-1176187.7273725332,null,1489879.5525122005,-1829702.3229032946,-2666067.2798847337]
[null,null,null,null,null,"Subtotal - Well Field Development Costs Not Associated with Drilling or Stimulation",null,{"$f":"SUM(H123:H127)","v":8049129.7458555922},null,{"$f":"SUM(J123:J127)","v":8019285.2835996076},null,{"$f":"SUM(L123:L127)","v":6961790.4129256308},10042429.376008097,null,1087339.3329299614,-1993299.6301525049,null,29844.462255984545,-3080638.9630824663,{"$f":"J128-M128","v":-2023144.0924084894}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"H109*H115","v":38143721.203753605},null,{"$f":"J109*J115","v":22506838.180370823},null,{"$f":"L109*L115","v":29719409.754942916},{"$f":"M109*M115","v":53281482.96686741},null,8424311.4488106892,-15137761.763113804,null,15636883.023382783,-23562073.211924493,{"$f":"J129-M129","v":-30774644.786496587}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"H110*H114","v":30775313.010015886},null,{"$f":"J110*J114","v":15154569.892898438},null,{"$f":"L110*L114","v":26563157.285610542},{"$f":"M110*M114","v":38344193.891572788},null,4212155.7244053446,-7568880.8815569021,null,15620743.117117448,-11781036.605962247,-23189623.998674348]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"SUM(H128:H130)","v":76968163.95962508},null,{"$f":"SUM(J128:J130)","v":45680693.356868871},null,{"$f":"SUM(L128:L130)","v":63244357.453479089},101668106.2344483,null,13723806.506145991,-24699942.274823219,null,31287470.60275621,-38423748.78096921,-55987412.877579428]
[null,null,null,null,null,"RESERVOIR DEFINITION",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Flow Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Input A1'!C241","v":40},null,{"$f":"H134*'Input A1'!V$241","v":100},null,{"$f":"'Input A1'!Y241","v":40},{"$f":"'Input A1'!Z241","v":40},null,0,0,null,-60,0,60]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"'Input A1'!E241","v":317465.27999999997},null,{"$f":"H135*'Input A1'!V$241","v":793663.2},null,{"$f":"L134*'Input A1'!E240","v":317465.27999999997},{"$f":"M134*'Input A1'!E240","v":317465.27999999997},null,0,0,null,-476197.92,0,476197.92]
[null,null,null,null,null,"Production Well Flow Rate","gpm",{"$f":"'Input A1'!G241","v":710.49698884056181},null,{"$f":"H136*'Input A1'!V$241","v":1776.2424721014045},null,{"$f":"L135*'Input A1'!G240","v":710.49698884056181},{"$f":"M135*'Input A1'!G240","v":710.49698884056181},null,0,0,null,-1065.7454832608428,0,1065.7454832608428]
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!A283","v":1},null,null,"Subsurface Water Loss",null,{"$f":"IF(A137=0,0,'Input A1'!T282)","v":0.05},null,{"$f":"IF(A137=0,0,'Input A1'!W282)","v":1.0000000000000002E-2},null,{"$f":"'Input A1'!Y282","v":0.05},{"$f":"'Input A1'!Z282","v":0.05},null,0,0,null,0.04,0,-0.04]
[{"$f":"IF(A137=1,H137*H143,0)","v":125220.65738932461},{"$f":"IF(A137=1,J137*J143,0)","v":61661.930256358741},{"$f":"IF(A137=1,L137*L143,0)","v":108081.95570773375},{"$f":"IF(A137=1,M137*M143,0)","v":156017.42749468761},null,"Flash Steam Cycle Water Losses",null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Reference'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Improved'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1-P10%'!D134)","v":0},{"$f":"IF($B$137=1,0,'Flash Plant F1-P90%'!D134)","v":0},null,null,null,null,0,0,0]
[{"$f":"IF(AND($C137=1,$B137=0),H138*H143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),J138*J143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),L138*L143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),M138*M143,0)","v":0},null,"Injection Well Flow Rate","kg/s",{"$f":"(1+A$140+A$141)*H134*1/H$111","v":84},null,{"$f":"(1+B$140+B$141)*J134*1/J$111","v":202},null,{"$f":"(1+C$140+C$141)*L134*1/L$111","v":84},84,null,0,0,null,-118,0,118]
[{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},{"$f":"IF($A137=1,L137,0)","v":0.05},{"$f":"IF($A137=1,M137,0)","v":0.05},null,"Injection Well Flow Rate","lb/hr",{"$f":"(1+A$140+A$141)*H135*1/H$111","v":666677.08799999999},null,{"$f":"(1+B$140+B$141)*J135*1/J$111","v":1603199.6639999999},null,666677.08799999999,666677.08799999999,null,0,0,null,-936522.57599999988,0,936522.57599999988]
[{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-J138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-L138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-M138))","v":0},null,"Injection Well Flow Rate","gpm",{"$f":"(1+A$140+A$141)*H136*1/H$111","v":1492.0436765651798},null,{"$f":"(1+B$140+B$141)*J136*1/J$111","v":3588.0097936448369},null,1492.0436765651798,1492.0436765651798,null,{"$f":"H141-L141","v":0},0,null,-2095.9661170796571,0,2095.9661170796571]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"H134*H112","v":315.55112392592883},null,{"$f":"J134*J112","v":776.92817628886837},null,{"$f":"L134*L112","v":272.36227081647166},{"$f":"M134*M112","v":393.15777144432957},null,43.18885310945717,-77.606647518400734,null,-461.37705236293954,-120.7955006278579,383.7704048445388]
[null,null,null,null,null,"Total Production Flow","lb/hr",{"$f":"H135*H112","v":2504413.147786492},null,{"$f":"J135*J112","v":6166193.025635873},null,{"$f":"L135*L112","v":2161639.114154675},{"$f":"M135*M112","v":3120348.5498937522},null,342774.03363181697,-615935.40210726019,null,-3661779.877849381,-958709.43573907716,3045844.4757421208]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"H139*H114","v":331.32868012222525},null,{"$f":"J139*J114","v":784.69745805175705},null,{"$f":"L139*L114","v":285.98038435729529},412.81566001654608,null,45.348295764929958,-81.486979894320825,null,-453.3687779295318,-126.83527565925078,371.88179803521098]
[null,null,null,null,null,"Total Injection Flow","lb/hr",{"$f":"H140*H114","v":2629633.8051758171},null,{"$f":"J140*J114","v":6227854.9558922322},null,{"$f":"L140*L114","v":2269721.069862409},{"$f":"M140*M114","v":3276365.9773884397},null,359912.73531340808,-646732.17221262259,null,-3598221.1507164151,-1006644.9075260307,2951488.9785037925]
["note",null,null,null,null,"Reservoir Stimulation",null,{"$f":"H158","v":7729021.2538195401},null,{"$f":"J158","v":1689436.4627582794},null,{"$f":"L158","v":6311887.0111654773},10275489.375517063,null,null,null,null,6039584.7910612607,-3963602.3643515855,-8586052.9127587825]
[{"$f":"'Input A1'!A243","v":1},"wells stimulated N(0), Y(1)",null,null,null,"Are Wells Stimulated?",null,{"$f":"'Input A1'!T243","v":"Yes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"J147-M147","v":0}]
[{"$f":"'Input A1'!A244","v":0},"input (0) or calc (1) stimulation $$",null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Input A1'!T244","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"IF($A$191=1,2*H183*H182*H185,\" \")","v":" "},null,{"$f":"IF($A$191=1,2*J183*J182*J185,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Surface Area Calculated","ft^2",{"$f":"IF($A$191=1,H149*3.28083^2,\" \")","v":" "},null,{"$f":"IF($A$191=1,J149*3.28083^2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Input A1'!T249","v":200000},null,{"$f":"'Input A1'!W249","v":200000},null,null,null,null,null,null,null,0,0,200000]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Input A1'!T250","v":0.1},null,{"$f":"'Input A1'!W250","v":0.1},null,null,null,null,null,null,null,0,0,0.1]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"(H118+H114)*H114/(H112+H114)","v":2.9443890490741103},null,{"$f":"(J118+J114)*J114/(J112+J114)","v":3.2179742147776751},null,2.4045283852058961,3.9144721430541196,null,null,null,null,-0.27358516570356484,{"$f":"L153-M153","v":-1.5099437578482235},-0.69649792827644452]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!T246,IF($A$191=0,0,(H151+H152*H150)/H153)))","v":2500000},null,{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!W246,IF($A$191=0,0,(J151+J152*J150)/J153)))","v":500000},null,{"$f":"IF($A147=0,0,'Input A1'!Y246)","v":2500000},{"$f":"IF($A147=0,0,'Input A1'!Z246)","v":2500000},null,null,null,null,2000000,0,-2000000]
[null,null,null,null,null,"Estimated Stimulation Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"H153*H154","v":7360972.622685276},null,{"$f":"J153*J154","v":1608987.1073888375},null,{"$f":"L153*L154","v":6011320.9630147405},{"$f":"M153*M154","v":9786180.3576352987},null,null,null,null,5751985.5152964387,{"$f":"L156-M156","v":-3774859.3946205582},-8177193.2502464615]
[null,null,null,null,null,"Other Cost",null,{"$f":"H156*'Input A1'!T237","v":368048.63113426382},null,{"$f":"J156*'Input A1'!W237","v":80449.355369441881},null,{"$f":"L156*'Input A1'!T237","v":300566.04815073701},{"$f":"M156*'Input A1'!T237","v":489309.01788176497},null,null,null,null,287599.27576482191,-188742.96973102796,-408859.66251232312]
[null,null,null,null,null,"Total Stimulation Cost",null,{"$f":"SUM(H156:H157)","v":7729021.2538195401},null,{"$f":"SUM(J156:J157)","v":1689436.4627582794},null,{"$f":"SUM(L156:L157)","v":6311887.0111654773},{"$f":"SUM(M156:M157)","v":10275489.375517063},null,null,null,null,6039584.7910612607,-3963602.3643515855,-8586052.9127587825]
[null,null,null,null,null,"Hydraulic Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A254","v":0},"input (1) or calc (0) H Drwdwn",null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Input A1'!T254","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","psi-h/ 1000lb",{"$f":"'Input A1'!C255","v":0.4},null,{"$f":"'Input A1'!V255*H161","v":0.2},null,{"$f":"'Input A1'!Y255","v":0.4},{"$f":"'Input A1'!Z255","v":0.4},null,0,0,null,0.2,0,-0.2]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","kPa-s/kg",{"$f":"'Input A1'!E255","v":21.888459615369598},null,{"$f":"'Input A1'!V255*H162","v":10.944229807684799},null,{"$f":"L161*'Input A1'!E254","v":21.888459615369598},{"$f":"M161*'Input A1'!E254","v":21.888459615369598},null,0,0,null,10.944229807684799,0,-10.944229807684799]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Input A1'!T256","v":1},null,{"$f":"'Input A1'!W256","v":1},null,{"$f":"'Input A1'!T256","v":1},{"$f":"'Input A1'!T256","v":1},null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A258","v":0},"drwdwn based on kA(0), or frac (1)",null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"IF(A160=1,'Input A1'!T258,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Permeability","darcy",{"$f":"IF(A160=1,'Input A1'!T259,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!W259,0)","v":0},null,{"$f":"H165","v":0},{"$f":"H165","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"IF(A160=1,'Input A1'!E260*'Input A1'!E261,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!I260*'Input A1'!I261,0)","v":0},null,{"$f":"H166","v":0},{"$f":"H166","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"H165*H166","v":0},null,{"$f":"J165*J166","v":0},null,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,{"$f":"H168*'Input A1'!V248","v":1000},null,1000,1000,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","ft",{"$f":"'Input A1'!E248","v":3280.83},null,{"$f":"H169*'Input A1'!V248","v":3280.83},null,3280.83,3280.83,null,null,null,null,0,0,0]
[null,null,null,null,null,"# Fractures",null,{"$f":"H183","v":" "},null,{"$f":"J183","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"H185","v":" "},null,{"$f":"J185","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"H184","v":" "},null,{"$f":"J184","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Effective Fracture length","m",{"$f":"IF($A$191=1,H182*'Input A1'!T275,\" \")","v":" "},null,{"$f":"IF($A$191=1,J182*'Input A1'!W275,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Reservoir Pressure Drop","psi",{"$f":"'Reservoir A1'!G70","v":126.98611199999999},"note",{"$f":"'Reservoir A1'!M70","v":158.73264},null,{"$f":"'Reservoir A1 10-90s'!G70","v":126.98611199999999},{"$f":"'Reservoir A1 10-90s'!M70","v":126.98611199999999},null,null,null,null,-31.746528000000012,0,31.746528000000012]
[null,null,null,null,null,"Reservoir Pressure Drop","bar",{"$f":"'Reservoir A1'!D70","v":8.7553864960627479},null,{"$f":"'Reservoir A1'!J70","v":10.944233120078435},null,{"$f":"'Reservoir A1 10-90s'!D70","v":8.7553864960627479},{"$f":"'Reservoir A1 10-90s'!J70","v":8.7553864960627479},null,null,null,null,-2.188846624015687,0,2.188846624015687]
[null,null,null,null,null,"Thermal Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A264","v":0},"use calc max decline (0) or input (1)",null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"IF(A177=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":" 0.21*H50-12.2","v":24.55},"note",{"$f":" 0.21*H50-12.2","v":24.55},null,{"$f":" 0.21*L50-12.2","v":24.55},{"$f":" 0.21*M50-12.2","v":24.55},null,null,null,null,0,{"$f":"L178-M178","v":0},{"$f":"J178-M178","v":0}]
[null,null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},null,{"$f":"IF(A177=0,H178,'Input A1'!G265)","v":24.55},null,{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":24.55},null,0,0,null,0,0,0]
[null,null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"IF($A$191=0,'Input A1'!T268,\" \")","v":5.0000000000000001E-3},null,{"$f":"IF($A$191=0,'Input A1'!W268,\" \")","v":2.5000000000000001E-3},null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,{"$f":"H181-L181","v":0},{"$f":"H181-M181","v":0},null,{"$f":"H181-J181","v":2.5000000000000001E-3},0,-2.5000000000000001E-3]
[null,null,null,null,null,"Fracture Length","m",{"$f":"IF($A191=1,'Input A1'!C248*1000/COS('Input A1'!T274*PI()/180),\"\")","v":""},null,{"$f":"IF($A191=1,'Input A1'!W248*1000/COS('Input A1'!W274*PI()/180),\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"# Fractures",null,{"$f":"IF($A191=1,'Input A1'!T273,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!W273,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"IF($A191=1,'Input A1'!C270,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G270,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"IF($A191=1,'Input A1'!C271,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G271,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"IF($A191=1,H182*H185*H183*2,\"\")","v":""},null,{"$f":"IF($A191=1,J182*J185*J183*2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,"Fracture Area","ft^2",{"$f":"IF($A191=1,H186*$A187,\"\")","v":""},null,{"$f":"IF($A191=1,J186*$A187,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Relative Revenue",null,{"$f":"IF($A$276=0,'Reservoir F1'!F49,IF($A$191=0,'Reservoir B1'!F49,'Reservoir B2'!F49))","v":0.90360404252447857},null,{"$f":"IF($A$276=0,'Reservoir F1'!H49,IF($A$191=0,'Reservoir B1'!H49,'Reservoir B2'!H49))","v":0.93544017885710373},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F49,IF($A$191=0,'Reservoir B1 10-90s'!F49,'Reservoir B2'!F49))","v":0.90383704124414654},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H49,IF($A$191=0,'Reservoir B1 10-90s'!H49,'Reservoir B2'!H49))","v":0.90283143802324117},null,-2.3299871966797614E-4,{"$f":"H189-M189","v":7.7260450123739499E-4},null,-3.1836136332625165E-2,1.0056032209053711E-3,3.260874083386256E-2]
[{"$f":"IF('Input A1'!A283=1,1,0)","v":1},"makeup CW loss - Y(1),N(0)",null,null,null,"1st Replacement","yr",{"$f":"IF($A$276=0,'Reservoir F1'!F50,IF($A$191=0,'Reservoir B1'!F50,'Reservoir B2'!F50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1'!H50,IF($A$191=0,'Reservoir B1'!H50,'Reservoir B2'!H50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F50,IF($A$191=0,'Reservoir B1 10-90s'!F50,'Reservoir B2'!F50))","v":"NA"},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H50,IF($A$191=0,'Reservoir B1 10-90s'!H50,'Reservoir B2'!H50))","v":"NA"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A267*0","v":0},"decline rate (0) or Carslw-Jagr (1)",null,null,null,"# Reservoirs used",null,{"$f":"IF($A$276=0,'Reservoir F1'!F51,IF($A$191=0,'Reservoir B1'!F51,'Reservoir B2'!F51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1'!H51,IF($A$191=0,'Reservoir B1'!H51,'Reservoir B2'!H51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F51,IF($A$191=0,'Reservoir B1 10-90s'!F51,'Reservoir B2'!F51))+1","v":1},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H51,IF($A$191=0,'Reservoir B1 10-90s'!H51,'Reservoir B2'!H51))+1","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"IF($A$276=0,'Reservoir F1'!F52,IF($A$191=0,'Reservoir B1'!F52,'Reservoir B2'!F52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1'!H52,IF($A$191=0,'Reservoir B1'!H52,'Reservoir B2'!H52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F52,IF($A$191=0,'Reservoir B1 10-90s'!F52,'Reservoir B2'!F52))","v":0},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H52,IF($A$191=0,'Reservoir B1 10-90s'!H52,'Reservoir B2'!H52))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"IF($A$276=0,'Reservoir F1'!F53,IF($A$191=0,'Reservoir B1'!F53,'Reservoir B2'!F53))","v":10.8107587456596},null,{"$f":"IF($A$276=0,'Reservoir F1'!H53,IF($A$191=0,'Reservoir B1'!H53,'Reservoir B2'!H53))","v":12.608480703743428},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F53,IF($A$191=0,'Reservoir B1 10-90s'!F53,'Reservoir B2'!F53))","v":10.8107587456596},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H53,IF($A$191=0,'Reservoir B1 10-90s'!H53,'Reservoir B2'!H53))","v":10.8107587456596},null,0,{"$f":"H193-M193","v":0},null,-1.7977219580838284,0,1.7977219580838284]
[null,null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling","$/yr",{"$f":"H199","v":796079.78580221115},null,{"$f":"J199","v":392010.52968452009},null,{"$f":"L199","v":687121.93293621892},{"$f":"M199","v":991867.65866612922},null,null,null,null,404069.25611769105,-304745.72572991031,-599857.12898160913]
[null,null,null,null,null,"Loss Rate (% of Injected Flow)","%",{"$f":"IF(A190=1,'Input A1'!T282,0)","v":0.05},null,{"$f":"IF(A190=1,'Input A1'!W282,0)","v":1.0000000000000002E-2},null,{"$f":"IF(A190=1,'Input A1'!Y282,0)","v":0.05},{"$f":"IF(A190=1,'Input A1'!Z282,0)","v":0.05},null,null,null,null,0.04,0,-0.04]
[null,null,null,null,null,"Makeup water cost Used","$/acre-ft",{"$f":"IF(A190=1,'Input A1'!E284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!I284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!Y284,0)","v":2000},{"$f":"IF($A190=1,'Input A1'!Z284,0)","v":2000},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/m^3",{"$f":"IF(A190=1,'Input A1'!C284,0)","v":1.6214393192549161},null,{"$f":"IF(A190=1,'Input A1'!G284,0)","v":1.6214393192549161},null,{"$f":"L196/'Input A1'!E282","v":1.6214393192549161},{"$f":"M196/'Input A1'!E282","v":1.6214393192549161},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"IF($A$276=0,'O&M Cost F1'!H63,'O&M Costs B1'!H57)","v":398.03989290110559},null,{"$f":"IF($A$276=0,'O&M Cost F1'!Q63,'O&M Costs B1'!Q57)","v":196.00526484226003},null,{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!H63,'O&M Costs B1 10-90s'!H57)","v":343.56096646810948},{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!Q63,'O&M Costs B1 10-90s'!Q57)","v":495.93382933306464},null,null,null,null,202.03462805884556,-152.37286286495515,-299.9285644908046]
[null,null,null,null,null,"Annual Cost","$/yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65)","v":796079.78580221115},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65)","v":392010.52968452009},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65)","v":687121.93293621892},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65)","v":991867.65866612922},null,null,null,null,404069.25611769105,-304745.72572991031,-599857.12898160913]
[null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Pumping",null,{"$f":"H219","v":572182.55223071994},null,{"$f":"J219","v":1484879.9136383892},null,{"$f":"L219","v":493659.04385276238},712601.96558308648,null,78523.508377957565,-140419.41335236654,null,-912697.36140766926,-218942.9217303241,772277.94805530272]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"H134","v":40},null,{"$f":"J134","v":100},null,{"$f":"L134","v":40},40,null,0,0,null,-60,0,60]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"H135","v":317465.27999999997},null,{"$f":"J135","v":793663.2},null,{"$f":"L135","v":317465.27999999997},317465.27999999997,null,0,0,null,-476197.92,0,476197.92]
[{"$f":"'Input A1'!A288","v":1},"wells pumped -Y(1), N(0)",null,null,null,"Are Production Pumps Used?",null,{"$f":"'Input A1'!T288","v":"Yes"},null,{"$f":"H204","v":"Yes"},null,{"$f":"H204","v":"Yes"},{"$f":"H204","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Input A1'!T290","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(H206>0,1,0)","v":1},{"$f":"IF(J206>0,1,0)","v":1},{"$f":"IF(L206>0,1,0)","v":1},{"$f":"IF(M206>0,1,0)","v":1},null,"Pump Depth Setting","ft",{"$f":"'GF Pumping A2'!G253","v":58.906462963644117},null,{"$f":"'GF Pumping A2'!M253","v":234.67243633485214},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":58.850985172854962},{"$f":"'GF Pumping A2 10-90s'!M253","v":58.850985172854962},null,5.5477790789154824E-2,5.5477790789154824E-2,null,-175.76597337120802,0,175.82145116199717]
[null,null,null,null,null,"Pump Depth Setting","m",{"$f":"'GF Pumping A2'!D253","v":18.010659954870562},null,{"$f":"'GF Pumping A2'!J253","v":71.582158482323166},null,{"$f":"'GF Pumping A2 10-90s'!D253","v":17.993750912121868},{"$f":"'GF Pumping A2 10-90s'!J253","v":17.993750912121868},null,1.6909042748693537E-2,1.6909042748693537E-2,null,-53.571498527452604,0,53.588407570201298]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"IF(H209<H210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(J209<J210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(L209<L210,\"Yes\",\"No\")","v":"No"},"No",null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G245","v":167.36402890525682},null,{"$f":"'GF Pumping A2'!M245","v":174.45519004642912},null,{"$f":"'GF Pumping A2 10-90s'!G245","v":167.28068229105548},{"$f":"'GF Pumping A2 10-90s'!M245","v":167.28068229105548},null,8.3346614201332159E-2,8.3346614201332159E-2,null,-7.0911611411723072,0,7.1745077553736394]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G227","v":167.36402890525682},null,{"$f":"'GF Pumping A2'!M227","v":174.45519004642912},null,{"$f":"'GF Pumping A2 10-90s'!G227","v":167.28068229105548},{"$f":"'GF Pumping A2 10-90s'!M227","v":167.28068229105548},null,8.3346614201332159E-2,8.3346614201332159E-2,null,-7.0911611411723072,0,7.1745077553736394]
[null,null,null,null,null,"            \"                                                            \"","bar",{"$f":"'GF Pumping A2'!D227","v":11.53934659093855},null,{"$f":"'GF Pumping A2'!J227","v":12.028265068077411},null,{"$f":"'GF Pumping A2 10-90s'!D227","v":11.533600042682385},{"$f":"'GF Pumping A2 10-90s'!J227","v":11.533600042682385},null,5.7465482561642744E-3,5.7465482561642744E-3,null,-0.48891847713886172,0,0.49466502539502599]
[null,null,null,null,null,"Friction Loss in Well Below Pump","psid",{"$f":"'GF Pumping A2'!G312","v":6.8780851185406275},null,{"$f":"'GF Pumping A2'!M312","v":42.448948897308632},null,{"$f":"'GF Pumping A2 10-90s'!G312","v":6.8780809347193879},{"$f":"'GF Pumping A2 10-90s'!M312","v":6.8780809347193879},null,4.1838212396783092E-6,4.1838212396783092E-6,null,-35.570863778768008,0,35.570867962589247]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'GF Pumping A2'!G272*'GF Pumping A2'!G232/144","v":9.9356736377939237E-2},null,{"$f":"'GF Pumping A2'!M272*'GF Pumping A2'!M232/144","v":2.3930955351518439},null,{"$f":"'GF Pumping A2 10-90s'!G272*'GF Pumping A2 10-90s'!G232/144","v":9.9261439621240843E-2},{"$f":"'GF Pumping A2 10-90s'!M272*'GF Pumping A2 10-90s'!M232/144","v":9.9261439621240843E-2},null,9.5296756698393104E-5,9.5296756698393104E-5,null,-2.2937387987739046,0,2.2938340955306029]
[null,null,null,null,null,"Pumping Power","hp/well",{"$f":"H215/0.7457","v":14.052823692560485},null,{"$f":"J215/0.7457","v":113.56477124046445},null,{"$f":"L215/0.7457","v":14.039586279786098},{"$f":"M215/0.7457","v":14.039586279786098},null,1.323741277438728E-2,1.323741277438728E-2,null,-99.511947547903972,0,99.525184960678359]
[null,null,null,null,null,"Pumping Power","kW/well",{"$f":"'GF Pumping A2'!G282","v":10.479190627542355},null,{"$f":"'GF Pumping A2'!M282","v":84.685249914014349},null,{"$f":"'GF Pumping A2 10-90s'!G282","v":10.469319488836494},{"$f":"'GF Pumping A2 10-90s'!M282","v":10.469319488836494},null,9.8711387058614264E-3,9.8711387058614264E-3,null,-74.206059286471998,0,74.215930425177859]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A304","v":1},"input (0) or calculate (1) pump cost",null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Input A1'!T304","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"IF(AND(A204=1,A206=1,A217=0),'Input A1'!T306,IF(AND(A204=1,A206=1),'Input A1'!T311*'Input A1'!T312,0))","v":72531.201297832391},"note",{"$f":"IF(AND($A204=1,B$206=1,A$217=0),'Input A1'!W306,IF(AND($A204=1,B$206=1),'Input A1'!W311*'Input A1'!W312,0))","v":191121.90276470274},null,{"$f":"IF(AND($A204=1,C$206=1,A$217=0),'Input A1'!Y306,IF(AND($A204=1,C$206=1),'Input A1'!Y311*'Input A1'!Y312,0))","v":72500.356583589964},{"$f":"IF(AND($A204=1,D$206=1,A$217=0),'Input A1'!Z306,IF(AND($A204=1,D$206=1),'Input A1'!Z311*'Input A1'!Z312,0))","v":72500.356583589964},null,30.844714242426562,30.844714242426562,null,-118590.70146687035,0,118621.54618111278]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"H218*H112","v":572182.55223071994},null,{"$f":"J218*J112","v":1484879.9136383892},null,{"$f":"L218*L112","v":493659.04385276238},{"$f":"M218*M112","v":712601.96558308648},null,78523.508377957565,-140419.41335236654,null,-912697.36140766926,-218942.9217303241,772277.94805530272]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"H231","v":445163.09943635477},null,{"$f":"J231","v":1028349.7288627615},null,{"$f":"L231","v":413778.26873604069},539805.73247595376,null,31384.83070031408,-94642.633039598993,null,-583186.6294264067,-126027.46373991307,488543.99638680776]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"H139","v":84},null,{"$f":"J139","v":202},null,{"$f":"L139","v":84},84,null,0,0,null,-118,0,118]
[null,null,null,null,null,"Injection Well Flow Rate","lb/hr",{"$f":"H140","v":666677.08799999999},null,{"$f":"J140","v":1603199.6639999999},null,{"$f":"L140","v":666677.08799999999},666677.08799999999,null,0,0,null,-936522.57599999988,0,936522.57599999988]
[null,null,null,null,null,"Friction Loss in Well","psid",{"$f":"'GF Pumping A2'!G313","v":33.650362829707703},null,{"$f":"'GF Pumping A2'!M313","v":191.13735553544842},null,{"$f":"'GF Pumping A2 10-90s'!G313","v":33.650368445281892},{"$f":"'GF Pumping A2 10-90s'!M313","v":33.640405149142424},null,-5.615574188766459E-6,9.9576805652787925E-3,null,-157.4869927057407,9.963296139467559E-3,157.496950386306]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'GF Pumping A2'!G107-'GF Pumping A2'!G11","v":180.89982901237454},"note",{"$f":"'GF Pumping A2'!M107-'GF Pumping A2'!M11","v":18.755969393706437},null,{"$f":"'GF Pumping A2 10-90s'!G107-'GF Pumping A2 10-90s'!G11","v":180.81590816938751},{"$f":"'GF Pumping A2 10-90s'!M107-'GF Pumping A2 10-90s'!M11","v":165.69322926688528},null,8.3920842987026845E-2,15.206599745489257,null,162.1438596186681,15.12267890250223,-146.93725987317885]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'GF Pumping A2'!G116","v":266.67083520000006},null,{"$f":"'GF Pumping A2'!M116","v":320.6399328},null,{"$f":"'GF Pumping A2 10-90s'!G112","v":266.67083520000006},{"$f":"'GF Pumping A2 10-90s'!M112","v":266.67083520000006},null,0,0,null,-53.969097599999941,0,53.969097599999941]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'GF Pumping A1'!D104","v":86.771006187625517},null,{"$f":"'GF Pumping A1'!F104","v":302.88396340629356},null,{"$f":"'GF Pumping A1'!H104","v":86.854927030612544},{"$f":"'GF Pumping A1'!I104","v":101.97760593311477},null,-8.3920842987026845E-2,-15.206599745489257,null,-216.11295721866804,-15.12267890250223,200.90635747317879]
[null,null,null,null,null,"Injection Pressure Added","bar",{"$f":"'GF Pumping A1'!D105","v":5.9826518338077284},null,{"$f":"'GF Pumping A1'!F105","v":20.883119589340811},null,{"$f":"'GF Pumping A1'!H105","v":5.9884379737552749},{"$f":"'GF Pumping A1'!I105","v":7.0311102515494097},null,-5.7861399475465092E-3,-1.0484584177416814,null,-14.900467755533082,-1.0426722777941348,13.852009337791401]
[null,null,null,null,null,"Injection Pressure Added","ft",{"$f":"'GF Pumping A2'!G119","v":203.39151997872153},null,{"$f":"'GF Pumping A2'!M119","v":712.46432237742795},null,{"$f":"'GF Pumping A2 10-90s'!G119","v":203.58823070691244},{"$f":"'GF Pumping A2 10-90s'!M119","v":240.03378756602743},null,-0.19671072819090796,-36.642267587305895,null,-509.07280239870641,-36.445556859114987,472.43053481140055]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'GF Pumping A2'!G305","v":400.18347670941915},null,{"$f":"'GF Pumping A2'!M305","v":2636.4375882440081},null,{"$f":"'GF Pumping A2 10-90s'!G123","v":345.74522769284567},{"$f":"'GF Pumping A2 10-90s'!M123","v":588.43137673401907},null,54.438249016573479,-188.24790002459991,null,-2236.2541115345889,-242.68614904117339,2048.006211509989]
[null,null,null,null,null,"Pumping Power","kW",{"$f":"H229*0.7457","v":298.41681858221386},null,{"$f":"J229*0.7457","v":1965.9915095535569},null,{"$f":"L229*0.7457","v":257.82221629055505},{"$f":"M229*0.7457","v":438.79327763055801},null,40.594602291658816,-140.37645904834415,null,-1667.574690971343,-180.97106134000296,1527.1982319229987]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'GF Pumping A2'!G306*'Input A1'!T326","v":445163.09943635477},null,{"$f":"'GF Pumping A2'!M306*'Input A1'!W326","v":1028349.7288627615},null,{"$f":"'GF Pumping A2 10-90s'!G306*'Input A1'!T326","v":413778.26873604069},{"$f":"'GF Pumping A2 10-90s'!M306*'Input A1'!T326","v":539805.73247595376},null,31384.83070031408,-94642.633039598993,null,-583186.6294264067,-126027.46373991307,488543.99638680776]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"H238","v":381.08482809109006},null,{"$f":"J238","v":2623.9350772961784},null,{"$f":"L238","v":329.10840703762119},{"$f":"M238","v":541.69563559979906},null,51.976421053468869,-160.610807508709,null,-2242.8502492050884,-212.58722856217787,2082.2394416963793]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":2504413.147786492},null,{"$f":"'Summary A1'!J143","v":6166193.025635873},null,{"$f":"'Summary A1'!L143","v":2161639.114154675},{"$f":"'Summary A1'!M143","v":3120348.5498937522},null,342774.03363181697,-615935.40210726019,null,-3661779.877849381,-958709.43573907716,3045844.4757421208]
[null,null,null,null,null,"Total GF Flow Rate - Production","kg/s",{"$f":"'Summary A1'!H142","v":315.55112392592883},null,{"$f":"'Summary A1'!J142","v":776.92817628886837},null,{"$f":"'Summary A1'!L142","v":272.36227081647166},{"$f":"'Summary A1'!M142","v":393.15777144432957},null,43.18885310945717,-77.606647518400734,null,-461.37705236293954,-120.7955006278579,383.7704048445388]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":2629633.8051758171},null,{"$f":"'Summary A1'!J145","v":6227854.9558922322},null,{"$f":"'Summary A1'!L145","v":2269721.069862409},{"$f":"'Summary A1'!M145","v":3276365.9773884397},null,359912.73531340808,-646732.17221262259,null,-3598221.1507164151,-1006644.9075260307,2951488.9785037925]
[null,null,null,null,null,"Total GF Flow Rate - Injection","kg/s",{"$f":"'Summary A1'!H144","v":331.32868012222525},null,{"$f":"'Summary A1'!J144","v":784.69745805175705},null,{"$f":"'Summary A1'!L144","v":285.98038435729529},{"$f":"'Summary A1'!M144","v":412.81566001654608},null,45.348295764929958,-81.486979894320825,null,-453.3687779295318,-126.83527565925078,371.88179803521098]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.15216532001834809},null,{"$f":"'GF Pumping A2'!M308","v":0.42553566947826643},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.15224946887876864},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.17360100224003625},null,-8.4148860420546479E-5,-2.1435682221688152E-2,null,-0.27337034945991834,-2.1351533361267605E-2,0.25193466723823021]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"H237*H233/1000","v":381.08482809109006},null,{"$f":"J237*J233/1000","v":2623.9350772961784},null,{"$f":"L237*L233/1000","v":329.10840703762119},541.69563559979906,null,51.976421053468869,-160.610807508709,null,-2242.8502492050884,-212.58722856217787,2082.2394416963793]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'GF Pumping A2'!G275","v":59.16111161859051},"note",{"$f":"'GF Pumping A2'!M275","v":240.81941810796025},null,{"$f":"'GF Pumping A2 10-90s'!G275","v":59.105383312890545},{"$f":"'GF Pumping A2 10-90s'!M275","v":59.105383312890545},null,5.5728305699965119E-2,5.5728305699965119E-2,null,-181.65830648936975,0,181.71403479506969]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"H215*'Summary A1'!H112","v":82.668009508876239},null,{"$f":"J215*'Summary A1'!J112","v":657.94356774262212},null,{"$f":"L215*'Summary A1'!L112","v":71.286190747066243},{"$f":"M215*'Summary A1'!M112","v":102.90235796924108},null,{"$f":"H240-L240","v":11.381818761809996},{"$f":"H240-M240","v":-20.234348460364842},null,-575.27555823374587,-31.616167222174838,555.04120977338107]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'GF Pumping A2'!G297","v":203.39151997872153},null,{"$f":"'GF Pumping A2'!M297","v":712.46432237742795},null,{"$f":"'GF Pumping A2 10-90s'!G297","v":203.58823070691244},{"$f":"'GF Pumping A2 10-90s'!M297","v":240.03378756602743},null,-0.19671072819090796,-36.642267587305895,null,-509.07280239870641,-36.445556859114987,472.43053481140055]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'GF Pumping A2'!G124","v":298.41681858221392},null,{"$f":"'GF Pumping A2'!M124","v":1965.9915095535573},null,{"$f":"'GF Pumping A2 10-90s'!G124","v":257.82221629055505},{"$f":"'GF Pumping A2 10-90s'!M124","v":438.79327763055801},null,40.594602291658873,-140.37645904834409,null,-1667.5746909713434,{"$f":"L242-M242","v":-180.97106134000296},{"$f":"J242-M242","v":1527.1982319229992}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"H244","v":"Binary"},null,{"$f":"H244","v":"Binary"},{"$f":"H244","v":"Binary"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A328","v":0},"calculate (0) or input (1) O&M",null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Input A1'!T328","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},{"$f":"H245","v":"Calculate"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Calculated Annual O&M Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H246-J246","v":0},0,0]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"H248+H249","v":929237.7770270789},null,{"$f":"J248+J249","v":1005889.5497360164},null,{"$f":"L248+L249","v":927840.27473382512},933547.08719367546,null,{"$f":"H247-L247","v":1397.5022932537831},{"$f":"H247-M247","v":-4309.3101665965514},null,-76651.772708937526,-5706.8124598503346,72342.462542340974]
[null,null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H29,'O&M Cost F1'!H29)","v":816645.81187736325},null,{"$f":"IF($A276=1,'O&M Costs B1'!Q29,'O&M Cost F1'!Q29)","v":889790.35220294702},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H29,'O&M Cost F1 10-90s'!H29)","v":815399.14699587435},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q29,'O&M Cost F1 10-90s'!Q29)","v":820490.17474602733},null,1246.6648814888904,-3844.3628686640877,null,-73144.540325583774,-5091.0277501529781,69300.177456919686]
[null,null,null,null,null,"Result O&M Labor Cost -Field","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H28,'O&M Cost F1'!H28)","v":112591.96514971564},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q28,'O&M Cost F1'!Q28)","v":116099.19753306941},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H28,'O&M Cost F1 10-90s'!H28)","v":112441.12773795082},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q28,'O&M Cost F1 10-90s'!Q28)","v":113056.91244764815},null,150.83741176481999,-464.94729793250735,null,-3507.2323833537666,-615.78470969732734,3042.2850854212593]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"H252+H257+H253+H258","v":3885605.1484598755},null,{"$f":"J252+J257+J253+J258","v":2267616.9030116266},null,{"$f":"L252+L257+L253+L258","v":3996199.3401862583},{"$f":"M252+M257+M253+M258","v":4256606.1265558302},null,-110594.19172638282,-371000.97809595475,null,1617988.2454482489,-260406.78636957193,-1988989.2235442037]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,0,0,null,3.0000000000000009E-3,0,-3.0000000000000009E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H36,'O&M Cost F1'!H36)","v":1143053.9311442657},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q36,'O&M Cost F1'!Q36)","v":1053956.3215155823},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H36,'O&M Cost F1 10-90s'!H36)","v":1618994.9282372233},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q36,'O&M Cost F1 10-90s'!Q36)","v":857166.83874873526},null,-475940.99709295761,285887.09239553043,null,89097.609628683422,761828.08948848804,196789.48276684701]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"IF($A$276=1,0,'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,0,0,null,5.000000000000001E-3,0,-5.000000000000001E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H78,'O&M Cost F1'!H84)","v":1455109.7998995495},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q78,'O&M Cost F1'!Q84)","v":470241.69999780518},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H78,'O&M Cost F1 10-90s'!H84)","v":1265562.7923013086},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q78,'O&M Cost F1 10-90s'!Q84)","v":1795709.4395696099},null,{"$f":"H255-L255","v":189547.00759824086},{"$f":"H255-M255","v":-340599.63967006048},null,984868.09990174428,-530146.64726830134,-1325467.7395718046]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H79,'O&M Cost F1'!H85)-H253-H258","v":491361.63161384896},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q79,'O&M Cost F1'!Q85)-J253-J258","v":351408.35181371938},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H79,'O&M Cost F1 10-90s'!H85)-L253-L258","v":424519.68671150727},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q79,'O&M Cost F1 10-90s'!Q85)-M253-M258","v":611862.1895713557},null,66841.944902341696,-120500.55795750674,null,139953.27980012959,-187342.50285984844,-260453.83775763633]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"H255+H256","v":1946471.4315133984},null,{"$f":"J255+J256","v":821650.05181152455},null,{"$f":"L255+L256","v":1690082.4790128157},2407571.6291409656,null,256388.95250058267,-461100.19762756722,null,1124821.3797018738,-717489.15012814989,-1585921.577329441]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65-'O&M Cost F1'!H66)","v":796079.78580221115},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65-'O&M Cost F1'!Q66)","v":392010.52968452009},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65-'O&M Cost F1 10-90s'!H66)","v":687121.93293621892},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65-'O&M Cost F1 10-90s'!Q66)","v":991867.65866612922}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1489225.7942492964},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1031734.1222161426},null,{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!H92,'O&M Costs B1 10-90s'!H86)","v":1598913.0242408295},{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!Q92,'O&M Costs B1 10-90s'!Q86)","v":1565275.231263455},null,null,null,null,457491.67203315382,33637.792977374513,-533541.10904731241]
[null,null,null,null,null,"Calculated Total O&M Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"H248+H252","v":1959699.7430216288},null,{"$f":"J248+J252","v":1943746.6737185293},null,{"$f":"L248+L252","v":2434394.0752330977},{"$f":"M248+M252","v":1677657.0134947626},null,{"$f":"H261-L261","v":-474694.33221146883},{"$f":"H261-M261","v":282042.72952686623},null,15953.069303099532,756737.06173833506,266089.6602237667]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"H249+H257","v":2059063.396663114},null,{"$f":"J249+J257","v":937749.24934459396},null,{"$f":"L249+L257","v":1802523.6067507665},{"$f":"M249+M257","v":2520628.5415886138},null,256539.78991234745,-461565.1449254998,null,1121314.1473185201,-718104.93483784725,-1582879.2922440199]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"H259","v":1489225.7942492964},null,{"$f":"J259","v":1031734.1222161426},null,1598913.0242408295,1565275.231263455,null,null,null,null,457491.67203315382,33637.792977374513,-533541.10904731241]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calc)","¢/kW-hr",{"$f":"SUM(H265:H269)","v":4.7691661287840565},null,{"$f":"SUM(J265:J269)","v":1.530081350567251},null,{"$f":"SUM(L265:L269)","v":4.937936987667932},5.105967267118662,null,{"$f":"H264-L264","v":-0.16877085888387544},{"$f":"H264-M264","v":-0.33680113833460545},null,3.2390847782168057,-0.16803027945073001,-3.5758859165514112]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D136*100","v":0.6196139110246206},null,{"$f":"'EERE COE'!D280*100","v":0.32378098274674033},null,{"$f":"'EERE COE 10-90'!D136*100","v":0.61850538747176753},{"$f":"'EERE COE 10-90'!D280*100","v":0.62307278722038528},null,1.108523552853069E-3,-3.4588761957646819E-3,null,0.29583292827788027,-4.5673997486177509E-3,-0.29929180447364495]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D137*100","v":0.76218609950865857},null,{"$f":"'EERE COE'!D281*100","v":0.33925296633413859},null,{"$f":"'EERE COE 10-90'!D137*100","v":1.0792343387890284},{"$f":"'EERE COE 10-90'!D281*100","v":0.57209468987530598}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D138+'EERE COE'!D140)*100","v":1.2979032990202712},null,{"$f":"('EERE COE'!D282+'EERE COE'!D284)*100","v":0.26447701074065544},null,{"$f":"('EERE COE 10-90'!D138+'EERE COE 10-90'!D140)*100","v":1.1266218410716711},{"$f":"('EERE COE 10-90'!D282+'EERE COE 10-90'!D284)*100","v":1.6068738106301574}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D139*100","v":0.53082442595763757},null,{"$f":"'EERE COE'!D283*100","v":0.12618239704511716},null,{"$f":"'EERE COE 10-90'!D139*100","v":0.45804070910048061},{"$f":"'EERE COE 10-90'!D283*100","v":0.66199740229134274}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":1.5586383932728685},null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.47638799370059948},null,{"$f":"('EERE COE 10-90'!D141+'EERE COE 10-90'!D142)*100","v":1.655534711234985},{"$f":"('EERE COE 10-90'!D285+'EERE COE 10-90'!D286)*100","v":1.6419285771014709},null,-9.6896317962116507E-2,-8.3290183828602427E-2,null,1.082250399572269,1.3606134133514081E-2,-1.1655405834008714]
[null,null,null,null,null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/KW,design",{"$f":"'EERE COE'!D107","v":79439.454732525148},null,{"$f":"'EERE COE'!D251","v":96377.841147760075},null,{"$f":"'EERE COE 10-90'!D107","v":79462.146063703069},{"$f":"'EERE COE 10-90'!D251","v":79364.813737979435},null,-22.691331177920802,74.640994545712601,null,-16938.386415234927,97.332325723633403,17013.02740978064]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G32+'LCOE Binary'!I32,'LCOE Flash'!G32+'LCOE Flash'!I32)","v":4.7884820962089378},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G48+'LCOE Binary'!I48,'LCOE Flash'!G48+'LCOE Flash'!I48)","v":1.9349546509406601},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G32+'LCOE Binary 10-90s'!I32,'LCOE Flash 10-90s'!G32+'LCOE Flash 10-90s'!I32)","v":4.9641931410729168},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G48+'LCOE Binary 10-90s'!I48,'LCOE Flash 10-90s'!G48+'LCOE Flash 10-90s'!I48)","v":5.1279329432757788}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!P58,'LCOE Flash'!P58)/1000","v":150395.85683777422},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)/1000","v":311389.32673795265},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!P58)/1000","v":150434.63714467577},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!Q58)/1000","v":150434.63714467577}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"IF($A276=0,H305,H288)","v":63502996.174681433},null,{"$f":"IF($A276=0,J305,J288)","v":70263754.7677055},null,{"$f":"IF($A276=0,L305,L288)","v":89944162.67984575},47620379.930485293,null,-26441166.505164318,15882616.244196139,null,-6760758.5930240676,42323782.749360457,22643374.837220207]
[null,null,null,null,null,"Power Plant Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A392","v":0},"sales (0) or # wells (1)",null,null,null,"Calculations are based upon fixed",null,{"$f":"'Input A1'!T392","v":"Power Sales"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A398","v":1},"Flash (0) or Binary (1)",null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"('Resource A1'!D43)","v":170.88633486502962},null,{"$f":"('Resource A1'!E43)","v":173.33914866014413},null,{"$f":"('Resource A1'!G43)","v":170.8568166778428},{"$f":"'Resource A1'!H43","v":170.8568166778428},null,2.9518187186823752E-2,2.9518187186823752E-2,null,-2.4528137951145084,0,2.4823319823013321]
[null,null,null,null,null,null,"F",{"$f":"H277*1.8+32","v":339.59540275705331},null,{"$f":"J277*1.8+32","v":344.01046758825947},null,{"$f":"L277*1.8+32","v":339.54227002011703},339.54227002011703,null,5.313273693627707E-2,5.313273693627707E-2,null,-4.4150648312061662,0,4.4681975681424433]
[null,null,null,null,null,"Power Sales","MW",{"$f":"IF($A$276=1,H296,H313)/1000","v":20},null,{"$f":"IF($A$276=1,J296,J313)/1000","v":40},null,{"$f":"L296/1000","v":20},{"$f":"M296/1000","v":20},null,0,0,null,-20,0,20]
[null,null,null,null,null,"Net Plant Output","MW",{"$f":"IF($A$276=1,H295,H312)/1000","v":20.38108482809109},null,{"$f":"IF($A$276=1,J295,J312)/1000","v":42.623935077296174},null,{"$f":"IF($A$276=1,L295,L312)/1000","v":20.329108407037619},{"$f":"IF($A$276=1,M295,M312)/1000","v":20.541695635599801},null,5.1976421053471E-2,-0.16061080750871071,null,-22.242850249205084,-0.21258722856218171,22.082239441696373]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Input A1'!T383","v":"Yes"},null,{"$f":"H281","v":"Yes"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"H286","v":0},null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T384,\" \")","v":"≤115kV"},null,{"$f":"H283","v":"≤115kV"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T387,\" \")","v":0},null,{"$f":"'Input A1'!T387","v":0},null,{"$f":"'Input A1'!Y387","v":0},{"$f":"'Input A1'!Z387","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T388*'Input A1'!T389,\" \")","v":1880000},null,{"$f":"H285","v":1880000},null,{"$f":"'Input A1'!D388","v":1880000},{"$f":"'Input A1'!E388","v":1880000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"IF('Input A1'!$A$383=1,H284*H285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,J284*J285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,L284*L285,0)","v":0},{"$f":"IF('Input A1'!$A$383=1,M284*M285,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Input A1'!T390","v":0},null,{"$f":"'Input A1'!W390","v":0},null,{"$f":"'Input A1'!T390","v":0},{"$f":"'Input A1'!T390","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"H304","v":63502996.174681433},null,{"$f":"J304","v":70263754.7677055},null,{"$f":"L304","v":89944162.67984575},47620379.930485293,null,-26441166.505164318,15882616.244196139,null,-6760758.5930240676,42323782.749360457,22643374.837220207]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997},null,0,0,null,-476197.92,0,476197.92]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Input A1'!T408","v":8.1380681322906998},null,{"$f":"'Input A1'!W408","v":6.912520399554098},null,{"$f":"IF(A303=A304,H290,'Input A1'!Y408)","v":9.4044876750795972},{"$f":"IF(A303=A304,H290,'Input A1'!Z408)","v":6.5831413725557173},null,-1.2664195427888973,1.5549267597349825,null,1.2255477327366018,2.8213463025238799,0.32937902699838073]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.15216532001834809},null,{"$f":"'GF Pumping A2'!M308","v":0.42553566947826643},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.15224946887876864},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.17360100224003625},null,-8.4148860420546479E-5,-2.1435682221688152E-2,null,-0.27337034945991834,-2.1351533361267605E-2,0.25193466723823021]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H290-H291","v":7.9859028122723519},null,{"$f":"J290-J291","v":6.4869847300758314},null,{"$f":"L290-L291","v":9.252238206200829},{"$f":"M290-M291","v":6.409540370315681},null,-1.2663353939284772,1.5763624419566709,null,1.4989180821965205,2.842697835885148,7.7444359760150405E-2]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H292)","v":2504413.147786492},null,{"$f":"'Binary B1'!D90","v":6166193.025635873},null,{"$f":"'Input A1'!Y393*1000000/L292","v":2161639.114154675},{"$f":"'Input A1'!Z393*1000000/M292","v":3120348.5498937522},null,342774.03363181697,-615935.40210726019,null,-3661779.877849381,-958709.43573907716,3045844.4757421208]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H293/H289","v":7.8887780981482205},null,{"$f":"J293/J289","v":7.7692817628886832},null,{"$f":"L293/L289","v":6.8090567704117921},{"$f":"M293/M289","v":9.8289442861082392},null,1.0797213277364284,-1.9401661879600187,null,0.11949633525953729,-3.0198875156964471,-2.059662523219556]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H290*H293/1000","v":20381.08482809109},null,{"$f":"J290*J293/1000","v":42623.935077296177},null,{"$f":"L293*L290/1000","v":20329.10840703762},{"$f":"M293*M290/1000","v":20541.695635599801},null,51.976421053470403,-160.61080750871042,null,-22242.850249205087,-212.58722856218083,22082.239441696376]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H293*H292/1000","v":20000},null,{"$f":"J293*J292/1000","v":40000},null,{"$f":"L293*L292/1000","v":20000},{"$f":"M293*M292/1000","v":20000},null,{"$f":"H296-L296","v":0},0,null,-20000,0,20000]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"H297","v":1},{"$f":"H297","v":1},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A445","v":0},"improved binary cost - Perf(0), Ref(1)",null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Input A1'!T445","v":"Performance"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V447","v":1},null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H295/H297","v":20381.08482809109},null,{"$f":"J295/J297","v":42623.935077296177},null,{"$f":"L295/L297","v":20329.10840703762},{"$f":"M295/M297","v":20541.695635599801},null,51.976421053470403,-160.61080750871042,null,-22242.850249205087,-212.58722856218083,22082.239441696376]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Binary B2'!E40","v":1044.5361300164927},null,{"$f":"'Binary B2'!E85","v":693.26364217898049},null,{"$f":"'Binary B2 10-90s'!E44","v":1483.2392112227924},{"$f":"'Binary B2 10-90s'!E93","v":777.16478342441792},null,-438.70308120629966,267.37134659207481,null,351.27248783751224,706.07442779837447,-83.901141245437429]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Input A1'!T435","v":2.9829326880192921},null,{"$f":"'Input A1'!W435","v":2.3778222571159264},null,{"$f":"'Binary B1 10-90''s'!D79","v":2.9829326880192921},{"$f":"'Binary B1 10-90''s'!E79","v":2.9829326880192921},null,0,0,null,0.60511043090336569,0,-0.60511043090336569]
[{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Input A1'!T448","v":3115.7809660433654},null,{"$f":"'Input A1'!W448","v":1648.4577184224315},null,{"$f":"IF(A303=A304,'Input A1'!Y439*H303,'Binary B1 10-90''s'!D80)","v":4424.4027273084184},{"$f":"IF(A303=A304,'Input A1'!Z439*H303,'Binary B1 10-90''s'!E80)","v":2318.2302364541297},null,{"$f":"H303-L303","v":-1308.621761265053},{"$f":"H303-M303","v":797.55072958923574},null,1467.3232476209339,2106.1724908542888,-669.77251803169816]
[{"$f":"'LCOE Summary 10-90s'!B62","v":57},null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H303*H295","v":63502996.174681433},null,{"$f":"J303*J295","v":70263754.7677055},null,{"$f":"L303*L295","v":89944162.67984575},{"$f":"M303*M295","v":47620379.930485293},null,{"$f":"H304-L304","v":-26441166.505164318},{"$f":"H304-M304","v":15882616.244196139},null,{"$f":"H304-J304","v":-6760758.5930240676},42323782.749360457,22643374.837220207]
[null,null,null,null,null,"Flash Steam",null,{"$f":"H320","v":63525913.462199338},null,{"$f":"J320","v":{"$error":"#DIV/0!"}},null,{"$f":"L320","v":0},0,null,null,null,null,{"$f":"H305-J305","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"H203","v":317465.27999999997},null,{"$f":"J203","v":793663.2},null,{"$f":"L203","v":317465.27999999997},317465.27999999997,null,null,null,null,-476197.92]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Flash Plant F1- Reference'!J11","v":5.4370304361563342},null,{"$f":"'Input A1'!W491*0+'Flash Plant F1- Improved'!J11","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F1-P10%'!J11","v":5.4337708227241155},{"$f":"'Flash Plant F1-P90%'!J11","v":5.4337708227241155},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"H237","v":0.15216532001834809},null,{"$f":"J237","v":0.42553566947826643},null,{"$f":"L237","v":0.15224946887876864},{"$f":"M237","v":0.17360100224003625},null,null,null,null,-0.27337034945991834]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H307-H308","v":5.2848651161379863},null,{"$f":"J307-J308","v":{"$error":"#DIV/0!"}},null,{"$f":"L307-L308","v":5.2815213538453465},{"$f":"M307-M308","v":5.2601698204840792},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H309)","v":3784391.7603360466},null,{"$f":"IF('Input A1'!A$392=1,J$135*'Input A1'!W$394,'Input A1'!W$393*1000000/J309)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF('Input A1'!A$392=1,L$135*'Input A1'!Y$394,'Input A1'!Y$393*1000000/L309)","v":3786787.6810605885},{"$f":"IF('Input A1'!A$392=1,M$135*'Input A1'!Z$394,'Input A1'!Z$393*1000000/M309)","v":3802158.61512993},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H310/H306","v":11.920647701493678},null,{"$f":"J310/J306","v":{"$error":"#DIV/0!"}},null,{"$f":"L310/L306","v":11.928194733800776},{"$f":"M310/M306","v":11.976612419253943},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H307*H310/1000","v":20575.85318328633},null,{"$f":"J307*J310/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L307*L310/1000","v":20576.536413198141},{"$f":"M307*M310/1000","v":20660.058546262142},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H310*H309/1000","v":20000},null,{"$f":"J310*J309/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L310*L309/1000","v":20000},{"$f":"M310*M309/1000","v":20000},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V526","v":0},null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"'Input A1'!T395","v":1},{"$f":"'Input A1'!T395","v":1},null,null,null,null,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H312/H315","v":20575.85318328633},null,{"$f":"J312/J315","v":{"$error":"#DIV/0!"}},null,{"$f":"L312/L315","v":20576.536413198141},20660.058546262142,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Flash Plant F2-Reference'!G71","v":970.50906966968205},null,{"$f":"'Flash Plant F2-Improved'!G71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!G71","v":1012.2186113933775},{"$f":"'Flash Plant F2-P90%'!G71","v":912.57870952552344},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Flash Plant F2-Reference'!E88","v":3.1812182694914064},null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":0},{"$f":"'Flash Plant F2-P90%'!E88","v":0},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Flash Plant F2-Reference'!E89","v":3087.4011831403009},null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(A303=A304,'Input A1'!Y527*H319,'Flash Plant F2-P10%'!E89)","v":0},{"$f":"IF(A303=A304,'Input A1'!Z527*H319,'Flash Plant F2-P90%'!E89)","v":0},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H319*H312","v":63525913.462199338},null,{"$f":"J319*J312","v":{"$error":"#DIV/0!"}},null,{"$f":"L319*L312","v":0},{"$f":"M319*M312","v":0},null,null,null,null,{"$error":"#DIV/0!"}]

{"sheet":"lease size","index":21,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"well spacing","km",0.5,0.5,0.5,0.5]
[]
[null,null,null,"Reference","Improved","P10%","P90%"]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":20},{"$f":"'Summary A1'!J279","v":40},{"$f":"'Summary A1'!L279","v":20},{"$f":"'Summary A1'!M279","v":20}]
[null,"Flow per well","lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},{"$f":"'Summary A1'!J203","v":793663.2},{"$f":"'Summary A1'!L203","v":317465.27999999997},{"$f":"'Summary A1'!M203","v":317465.27999999997}]
[null,"plant be","w-hr/lb",{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":8.1380681322906998},{"$f":"'Summary A1'!J280*1000000/'Summary A1'!J233","v":6.912520399554098},{"$f":"'Summary A1'!L280*1000000/'Summary A1'!L233","v":9.4044876750795972},{"$f":"'Summary A1'!M280*1000000/'Summary A1'!M233","v":6.5831413725557182}]
[null,"gf pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.15216532001834809},{"$f":"'Summary A1'!J237","v":0.42553566947826643},{"$f":"'Summary A1'!L237","v":0.15224946887876864},{"$f":"'Summary A1'!M237","v":0.17360100224003625}]
[null,"be sales",null,{"$f":"D7-D8","v":7.9859028122723519},{"$f":"E7-E8","v":6.4869847300758314},{"$f":"F7-F8","v":9.252238206200829},{"$f":"G7-G8","v":6.4095403703156819}]
[null,"power per well","MW",{"$f":"(D9-D8)*D6/1000000","v":2.4869396664249148},{"$f":"(E9-E8)*E6/1000000","v":4.810749058070857},{"$f":"(F9-F8)*F6/1000000","v":2.8889304724907938},{"$f":"(G9-G8)*G6/1000000","v":1.9796942375491577}]
[null,"ratio inject:prod",null,{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5},{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"# production wells",null,{"$f":"'Summary A1'!H115","v":4.8887780981482205},{"$f":"'Summary A1'!J115","v":5.7692817628886832},{"$f":"'Summary A1'!L115","v":3.8090567704117921},{"$f":"'Summary A1'!M115","v":6.8289442861082392}]
[null,"# injection wells",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},{"$f":"'Summary A1'!J114","v":3.8846408814443416},{"$f":"'Summary A1'!L114","v":3.4045283852058961},{"$f":"'Summary A1'!M114","v":4.9144721430541196}]
[null,"# of  confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"# of wells drilled",null,{"$f":"D12+D13+D14","v":12.58316714722233},{"$f":"E12+E13+E14","v":11.653922644333026},10.963585155617688,15.493416429162359]
[null," land area per well","acre per well",45,45,45,45]
[null,"area per site","acres",{"$f":"D15*D16","v":566.24252162500488},{"$f":"E15*E16","v":524.42651899498617},493.36133200279596,697.2037393123062]
[null,"# of sites explored",null,{"$f":"MAX('Summary A1'!H69,'Summary A1'!H85)","v":2},{"$f":"MAX('Summary A1'!J69,'Summary A1'!J85)","v":1.5},{"$f":"MAX('Summary A1'!L69,'Summary A1'!L85)","v":2},{"$f":"MAX('Summary A1'!M69,'Summary A1'!M85)","v":2}]
[null,"Total acreage leased","acres",{"$f":"D17*D18","v":1132.4850432500098},{"$f":"E17*E18","v":786.63977849247931},{"$f":"F17*F18","v":986.72266400559192},{"$f":"G17*G18","v":1394.4074786246124}]
[null,"lease cost","$/acre",{"$f":"'Input A1'!T156","v":30},{"$f":"'Input A1'!W156","v":30},{"$f":"'Input A1'!Y156","v":30},{"$f":"'Input A1'!Z156","v":30}]
[null,"Total Leasing Cost",null,{"$f":"D19*D20","v":33974.551297500293},{"$f":"E19*E20","v":23599.193354774379},29601.679920167757,41832.224358738371]

{"sheet":"Resource A1","index":22,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,2,2,10]]}
[null,"RESOURCE DEFINITION","This sheet is used to establish the resource conditions that will be used based on resource type selected and user input. It sets the plant design temperature based on the resource type and temperature, and user input.  It also sets the temperature gradient that is used  in the calculation of the hydrostatic pressure used in the pump calculations"]
[]
[]
[null,null,null,"Reference","Improved",null,0.1,0.9]
[]
[null,"HYDROTHERMAL RESOURCE"]
[null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":175},{"$f":"'Input A1'!C77","v":175},null,{"$f":"'Input A1'!G77","v":175},{"$f":"'Input A1'!H77","v":175}]
[null,null,"F",{"$f":"'Input A1'!E77","v":347},{"$f":"'Input A1'!E77","v":347},null,{"$f":"G7*1.8+32","v":347},{"$f":"H7*1.8+32","v":347}]
[null,"Resource Depth Used","m",{"$f":"'Input A1'!C78","v":3000},{"$f":"'Input A1'!C78","v":3000},null,{"$f":"'Input A1'!G78","v":3000},{"$f":"'Input A1'!H78","v":3000}]
[null,null,"ft",{"$f":"'Input A1'!E78","v":9842.49},{"$f":"'Input A1'!E78","v":9842.49},null,{"$f":"G9*3.28083","v":9842.49},{"$f":"H9*3.28083","v":9842.49}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":4.1136651349703852},{"$f":"'Summary A1'!J56","v":1.6608513398558797},null,{"$f":"'Summary A1'!L56","v":4.1431833221572054},{"$f":"'Summary A1'!M56","v":4.1431833221572054}]
[null,null,"F",{"$f":"D11*1.8","v":7.4045972429466937},{"$f":"E11*1.8","v":2.9895324117405835},null,{"$f":"G11*1.8","v":7.4577299798829699},{"$f":"H11*1.8","v":7.4577299798829699}]
[null,"Plant Design Temperature Used","C",{"$f":"D7-D11","v":170.88633486502962},{"$f":"E7-E11","v":173.33914866014413},null,{"$f":"G7-G11","v":170.8568166778428},170.8568166778428]
[null,null,"F",{"$f":"D8-D12","v":339.59540275705331},{"$f":"E8-E12","v":344.01046758825942},null,{"$f":"G8-G12","v":339.54227002011703},339.54227002011703]
[]
[null,"EGS RESOURCE"]
[null,"Resource (Native Rock) Temperature","C",{"$f":"'Input A1'!C77","v":175},{"$f":"'Input A1'!C77","v":175},null,{"$f":"G7","v":175},{"$f":"H7","v":175}]
[null,null,"F",{"$f":"D17*1.8+32","v":347},{"$f":"E17*1.8+32","v":347},null,{"$f":"G17*1.8+32","v":347},347]
[null,"Resource Depth","meter",{"$f":"'Input A1'!C78","v":3000},{"$f":"'Input A1'!C78","v":3000},null,{"$f":"G9","v":3000},{"$f":"H9","v":3000}]
[null,null,"ft",{"$f":"D19*3.28083","v":9842.49},{"$f":"E19*3.28083","v":9842.49},null,{"$f":"G19*3.28083","v":9842.49},9842.49]
[null,"Earth Temperature Gradient","C/km",{"$f":"(D17-D23)*1000/D19","v":54.466666666666669},{"$f":"(E17-E23)*1000/E19","v":54.466666666666669},null,{"$f":"(G17-G23)*1000/G19","v":54.466666666666669},{"$f":"(H17-H23)*1000/H19","v":54.466666666666669}]
[null,null,"F/1000 ft",{"$f":"(D18-D24)*1000/D20","v":29.882682126169293},{"$f":"(E18-E24)*1000/E20","v":29.882682126169293},null,{"$f":"(G18-G24)*1000/G20","v":29.882682126169293},{"$f":"(H18-H24)*1000/H20","v":29.882682126169293}]
[null,"Average Surface Temperature","C",11.6,11.6,null,11.6,11.6]
[null,null,"F",{"$f":"D23*1.8+32","v":52.879999999999995},{"$f":"E23*1.8+32","v":52.879999999999995},null,{"$f":"G23*1.8+32","v":52.879999999999995},52.879999999999995]
[null,"Approach Temperature Between GF and Rock","C",0,0,null,0,0]
[null,"Inputted EGS plant design","C",{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,D7-D11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,E7-E11)","v":{"$error":"#REF!"}},null,{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,G7-G11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,H7-H11)","v":{"$error":"#REF!"}}]
[null,null,"F",{"$f":"D26*1.8+32","v":{"$error":"#REF!"}},{"$f":"E26*1.8+32","v":{"$error":"#REF!"}},null,{"$f":"G26*1.8+32","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
[null,"RESOURCE CONDITIONS USED"]
[{"$f":"'Input A1'!A75","v":1},"Resource Temperature Used","C",{"$f":"IF(A31=0,D7,D17)","v":175},{"$f":"IF(A31=0,E7,E17)","v":175},null,{"$f":"G7","v":175},{"$f":"H7","v":175}]
[null,null,"F",{"$f":"IF(A31=0,D8,D18)","v":347},{"$f":"IF(A31=0,E8,E18)","v":347},null,{"$f":"G8","v":347},347]
[null,"Resource Depth Used","m",{"$f":"IF(A31=0,D9,D19)","v":3000},{"$f":"IF(A31=0,E9,E19)","v":3000},null,{"$f":"G9","v":3000},3000]
[null,null,"ft",{"$f":"IF(A31=0,D10,D20)","v":9842.49},{"$f":"IF(A31=0,E10,E20)","v":9842.49},null,{"$f":"G10","v":9842.49},9842.49]
[null,"Earth Temperature Gradient Used","C/km",{"$f":"IF(A31=0,(D7-D37)*1000/D9,D21)","v":54.466666666666669},{"$f":"IF(A31=0,(E7-E37)*1000/E9,E21)","v":54.466666666666669},null,{"$f":"1000*(G31-G37)/G33","v":54.466666666666669},{"$f":"1000*(H31-H37)/H33","v":54.466666666666669}]
[null,null,"F/1000 ft",{"$f":"IF(A31=0,(D8-D38)*1000/D10,D22)","v":29.882682126169293},{"$f":"IF(A31=0,(E8-E38)*1000/E10,E22)","v":29.882682126169293},null,{"$f":"1000*(G32-G38)/G34","v":29.882682126169293},{"$f":"1000*(H32-H38)/H34","v":29.882682126169293}]
[null,"Surface Temperature Used","C",{"$f":"D23","v":11.6},{"$f":"E23","v":11.6},null,11.6,{"$f":"H23","v":11.6}]
[null,null,"F",52.879999999999995,{"$f":"E24","v":52.879999999999995},null,52.879999999999995,{"$f":"H24","v":52.879999999999995}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":4.1136651349703852},{"$f":"'Summary A1'!J56","v":1.6608513398558797},null,{"$f":"'Summary A1'!L56","v":4.1431833221572054},{"$f":"'Summary A1'!M56","v":4.1431833221572054}]
[null,null,"F",{"$f":"'Summary A1'!H57","v":7.4045972429466937},{"$f":"'Summary A1'!J57","v":2.9895324117405835},null,{"$f":"'Summary A1'!L57","v":7.4577299798829699},{"$f":"'Summary A1'!M57","v":7.4577299798829699}]
[]
[]
[null,"Plant Design Temperature Used","C",{"$f":"D13","v":170.88633486502962},{"$f":"E13","v":173.33914866014413},null,170.8568166778428,170.8568166778428]
[null,null,"F",{"$f":"D43*1.8+32","v":339.59540275705331},{"$f":"E43*1.8+32","v":344.01046758825947},null,{"$f":"G43*1.8+32","v":339.54227002011703},339.54227002011703]
[null,"Maximum temperature decline allowed","C",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},null,{"$f":"'Summary A1'!L179","v":24.55},{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,"F",{"$f":"D45*1.8","v":44.190000000000005},{"$f":"E45*1.8","v":44.190000000000005},null,{"$f":"G45*1.8","v":44.190000000000005},{"$f":"H45*1.8","v":44.190000000000005}]
[null,"Production Fluid Temperature @ well field replacement","C",{"$f":"D31-D39-D45","v":146.33633486502961},{"$f":"E31-E39-E45","v":148.78914866014412},null,{"$f":"G31-G39-G45","v":146.30681667784279},{"$f":"H31-H39-H45","v":146.30681667784279}]
[null,null,"F",{"$f":"D32-D40-D46","v":295.40540275705331},{"$f":"E32-E40-E46","v":299.82046758825942},null,{"$f":"G32-G40-G46","v":295.35227002011703},{"$f":"H32-H40-H46","v":295.35227002011703}]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Temperature Gradient","C/m",{"$f":"(D54-D37)/D9","v":5.446666666666667E-2},{"$f":"(E54-E37)/E9","v":5.446666666666667E-2},null,{"$f":"(G54-G37)/G9","v":5.446666666666667E-2},{"$f":"(H54-H37)/H9","v":5.446666666666667E-2}]
[null,null,"F/ft",{"$f":"(D55-D38)/D10","v":2.9882682126169294E-2},{"$f":"(E55-E38)/E10","v":2.9882682126169294E-2},null,{"$f":"(G55-G38)/G10","v":2.9882682126169294E-2},{"$f":"(H55-H38)/H10","v":2.9882682126169294E-2}]
[]
[null,"Bottom Hole Temperature - Production Well","C",{"$f":"D31","v":175},{"$f":"E31","v":175},null,{"$f":"G31","v":175},175]
[null,null,"F",{"$f":"D54*1.8+32","v":347},{"$f":"E54*1.8+32","v":347},null,{"$f":"G54*1.8+32","v":347},347]

{"sheet":"Reservoir A1","index":23,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!D51","v":5.446666666666667E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":2.9882682126169294E-2},null,"C/m",{"$f":"'Resource A1'!E51","v":5.446666666666667E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":2.9882682126169294E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.0571426166341543E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.0571426166341543E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!H119*3280.83","v":9842.49},null,"m",{"$f":"D16","v":3000},null,"ft",{"$f":"G16","v":9842.49}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"D17*14.50377","v":4130.0293889342938},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":284.7555765800405},null,"psia",{"$f":"J17*14.50377","v":4130.0293889342938}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!H120*3280.83","v":9842.49},null,"m",{"$f":"D18","v":3000},null,"ft",{"$f":"G18","v":9842.49}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"D19*14.50377","v":4130.0293889342938},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"J19*14.50377","v":4130.0293889342938}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2'!D126","v":303.21083581264003},null,"psia",{"$f":"'GF Pumping A2'!G126","v":4397.7002241342943},null,"bar",{"$f":"'GF Pumping A2'!J126","v":306.9318750734667},null,"psia",{"$f":"'GF Pumping A2'!M126","v":4451.6693217342936}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!H107","v":117.40079581820922},null,"F",{"$f":"D23*1.8+32","v":243.32143247277659},null,"C",{"$f":"Geofluid!I107","v":115.96884126538546},null,"F",{"$f":"J23*1.8+32","v":240.74391427769385}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":946.2511398838077},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":59.072570212055069}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"2.20462*J25*3600","v":793663.2}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.2323147049814276E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.4946250088053712},null,"m^3/s",{"$f":"J25/J24","v":0.10568018973512594},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.7320536284200787}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":2.3931639547315661E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.6081348676646778E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"'Input A1'!W273","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.2903933812267845E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.1868281261006714},null,"m^3/s",{"$f":"J26/J32","v":1.3210023716890743E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.46650670355250984}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.0933435570756675E-2},null,"ft/s",{"$f":"G37/G35","v":3.5871000211328913E-2},null,"m/s",{"$f":"J37/J35","v":2.7300605605116757E-2},null,"ft/s",{"$f":"M37/M35","v":8.9569287082081894E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":277.70270779655044},null,null,{"$f":"G24*G38*G36/G27","v":277.70270779655044},null,null,{"$f":"M40","v":685.44439763779883},null,null,{"$f":"M24*M38*M36/M27","v":685.44439763779883}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.23046228287729714},null,null,{"$f":"64/G40","v":0.23046228287729714},null,null,{"$f":"64/J40","v":9.3370082563310627E-2},null,null,{"$f":"64/M40","v":9.3370082563310627E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.22900091792162736},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":0.75134952107277564},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.57846404272653806},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.8979342327752251}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":216.43089787448335},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":547.37225981178233}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":2122.5378154550581},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":5368.0797519741491}]
[null,null,"bar",{"$f":"D45/100000","v":2.122537815455058E-2},null,"psi",{"$f":"G43*G24/144","v":0.30785131376112185},null,"bar",{"$f":"J45/100000","v":5.3680797519741488E-2},null,"psi",{"$f":"M43*M24/144","v":0.77858231405192613}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!H165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!J165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!H166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!J166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!H107,'Summary A1'!H50)","v":117.40079581820922},null,"F",{"$f":"D54*1.8+32","v":243.32143247277659},null,"C",{"$f":"IF(A1=1,Geofluid!I107,'Summary A1'!J50)","v":115.96884126538546},null,"F",{"$f":"J54*1.8+32","v":240.74391427769385}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":945.11117616656043},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":946.25301552673704},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":59.072570212055069}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.2323063157757697E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.4946250088053712},null,"m^3/s",{"$f":"(J56/J55)","v":0.10567998025806495},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.7320536284200787}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":2.3931639547315661E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":1.6081348676646778E-4}]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!H161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!J161","v":0.2}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":793663.2}]
[null,"dP","bar",{"$f":"G67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"G65*G66/1000","v":126.98611199999999},null,null,{"$f":"M67/14.50377","v":10.944233120078435},null,"psi",{"$f":"M65*M66/1000","v":158.73264}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":126.98611199999999},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":10.944233120078435},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":158.73264}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2'!D126","v":303.21083581264003},null,"psi",{"$f":"'GF Pumping A2'!G126","v":4397.7002241342943},null,"bar",{"$f":"'GF Pumping A2'!J126","v":306.9318750734667},null,"psi",{"$f":"'GF Pumping A2'!M126","v":4451.6693217342936}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!D112,0)","v":18.386306076910461},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!G112,0)","v":266.67083520000006},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!J112,0)","v":22.107344211523294},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!M112,0)","v":320.6399328}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":276.06914323966686},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":4004.0432769342947},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":273.88029774186498},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":3972.2967489342936}]
[]
[null,null,null,null,null,null,{"$f":"G72-G73","v":4131.0293889342938}]
[null,null,null,null,null,null,{"$f":"G77-G70","v":4004.0432769342938}]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir A2","index":24,"n_rows":465,"n_cols":37,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Improved",null,null,0.1,null,null,0.9]
[{"$f":"'Input A1'!A75","v":1},"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"J4","v":"EGS"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"'Summary A1'!H50","v":175},null,null,{"$f":"'Summary A1'!J50","v":175},null,null,{"$f":"'Summary A1'!L50","v":175},null,null,{"$f":"'Summary A1'!M50","v":175},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":347},null,null,{"$f":"G5*1.8+32","v":347},null,null,{"$f":"J5*1.8+32","v":347},null,null,{"$f":"M5*1.8+32","v":347},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"'Summary A1'!H52","v":3000},{"$f":"D459/D7","v":1.3712217116567951E-3},null,{"$f":"'Summary A1'!J52","v":3000},{"$f":"G459/G7","v":5.5361711328529321E-4},null,{"$f":"'Summary A1'!L52","v":3000},{"$f":"J459/J7","v":1.3810611073857351E-3},null,{"$f":"'Summary A1'!M52","v":3000},{"$f":"M459/M7","v":1.3810611073857351E-3},null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":9842.49},{"$f":"SUM(E9:E477)","v":10342.569931303848},null,{"$f":"G7*3.28083","v":9842.49},{"$f":"SUM(H9:H477)","v":3944.9365657656963},null,{"$f":"J7*3.28083","v":9842.49},{"$f":"SUM(K9:K477)","v":10342.570110201952},null,{"$f":"M7*3.28083","v":9842.49},{"$f":"SUM(N9:N477)","v":3944.9516102019525},null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":3.0886E-17},{"$f":"Geofluid!O9","v":5.2378999999999998}]
[null,"Surface Temperature","C",{"$f":"Geofluid!H46","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-2.1009000000000001E-18},{"$f":"Geofluid!O10","v":5.7377000000000002}]
[null,null,"F",{"$f":"D9*1.8+32","v":50},null,null,{"$f":"G9*1.8+32","v":50},null,null,{"$f":"J9*1.8+32","v":50},null,null,{"$f":"M9*1.8+32","v":50},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E15","v":-5.62597E-18},{"$f":"Geofluid!F15","v":1.09949E-14},{"$f":"Geofluid!G15","v":-9.7348700000000001E-12},{"$f":"Geofluid!H15","v":5.1947699999999998E-9},{"$f":"Geofluid!I15","v":-2.6488700000000002E-6},{"$f":"Geofluid!J15","v":8.2955400000000003E-4},{"$f":"Geofluid!K15","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":2.6272E-17},{"$f":"Geofluid!O11","v":5.4006999999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":55},{"$f":"D11/1000","v":5.5E-2},null,{"$f":"(G5-G9)*1000/G7","v":55},{"$f":"G11/1000","v":5.5E-2},null,{"$f":"(J5-J9)*1000/J7","v":55},{"$f":"J11/1000","v":5.5E-2},null,{"$f":"(M5-M9)*1000/M7","v":55},{"$f":"M11/1000","v":5.5E-2},null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.1733000000000002E-17},{"$f":"Geofluid!O12","v":5.3231999999999999}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":3.0175291008677683E-2},{"$f":"E7/E11","v":2.4931303848305365E-2},null,{"$f":"(G6-G10)/G8","v":3.0175291008677683E-2},{"$f":"H7/H11","v":1.0065765696096241E-2},null,{"$f":"(J6-J10)/J8","v":3.0175291008677683E-2},{"$f":"K7/K11","v":2.5110201952467912E-2},null,{"$f":"(M6-M10)/M8","v":3.0175291008677683E-2},{"$f":"N7/N11","v":2.5110201952467912E-2},null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E17","v":407.22},{"$f":"Geofluid!F17","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"'Reservoir A1'!G17-'Reservoir A1'!G70","v":4003.0432769342938},null,null,{"$f":"'Reservoir A1'!M17-'Reservoir A1'!M70","v":3971.2967489342936},null,null,{"$f":"'Reservoir A1 10-90s'!G17-'Reservoir A1 10-90s'!G70","v":4003.0432769342938},null,null,{"$f":"'Reservoir A1 10-90s'!M17-'Reservoir A1 10-90s'!M70","v":4003.0432769342938},null,null,null,{"$f":"D14-G14","v":31.746528000000126}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":129.44588776840678},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D14/D15","v":30.924453035512318},null,null,{"$f":"G14/G15","v":30.67920362243866},null,null,{"$f":"J14/J15","v":30.924453035512318},null,null,{"$f":"M14/M15","v":30.924453035512318},null,null,null,0.24524941307365822]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.7950916622855632E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":55.707461686205527},null,null,{"$f":"1/G17","v":55.707461686205527},null,null,{"$f":"1/J17","v":55.707461686205527},null,null,{"$f":"1/M17","v":55.707461686205527},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$16+1","v":1.0193221500358005},null,null,{"$f":"AB$8*G$43^AC$8*G$16+1","v":1.0191689138265729},null,null,{"$f":"AB$8*J$43^AC$8*J$16+1","v":1.0193221500358005},null,null,{"$f":"AB$8*M$43^AC$8*M$16+1","v":1.0193221500358005},null,null,null,1.5323620922758074E-4]
[null,"density","lb/cft",{"$f":"D19*D18","v":56.783849619019996},null,null,{"$f":"G19*G18","v":56.775313218765511},null,null,{"$f":"J19*J18","v":56.783849619019996},null,null,{"$f":"M19*M18","v":56.783849619019996},null,null,null,8.5364002544849882E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Flow rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,null,{"$f":"'Summary A1'!J202","v":100},null,null,{"$f":"'Summary A1'!L134","v":40},null,null,{"$f":"'Summary A1'!M134","v":40},null,null,null,-60]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"G22*2.20462*3600","v":793663.2},null,null,{"$f":"J22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"M22*2.20462*3600","v":317465.27999999997},null,null,null,-476197.92]
[null,null,"lb/day",{"$f":"D23*24","v":7619166.7199999988},null,null,{"$f":"G23*24","v":19047916.799999997},null,null,{"$f":"J23*24","v":7619166.7199999988},null,null,{"$f":"M23*24","v":7619166.7199999988},null,null,null,-11428750.079999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Time","days",365,null,{"$f":"MIN(F27:F666)","v":1.9810557435589948},365,null,{"$f":"MIN(I27:I666)","v":2.1941300418177225},365,null,{"$f":"MIN(L27:L666)","v":1.9987845105194266},365,null,{"$f":"MIN(O27:O666)","v":2.2221587654179662},null,0]
[null,"k,steel","btu/h-ft-F",50,null,{"$f":"LOG(D40*D89/(D80*0.5))","v":2.9843219104174796},50,null,{"$f":"LOG(G40*G89/(G80*0.5))","v":2.9843219104174796},50,null,{"$f":"LOG(J40*J89/(J80*0.5))","v":2.9843219104174796},50,null,{"$f":"LOG(M40*M89/(M80*0.5))","v":2.9843219104174796},null,0]
[null,"k,cement","w/m-K",0.87,null,null,0.87,null,null,0.87,null,null,0.87,null,null,null,0]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"J28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"M28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"'Well Field Dvlpmnt A1'!D24+1","v":3},null,null,{"$f":"D31","v":3},null,null,{"$f":"'Well Field Dvlpmnt A1'!H24+1","v":3},null,null,{"$f":"'Well Field Dvlpmnt A1'!J24+1","v":3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":3},"Cased",null,{"$f":"'Well Field Dvlpmnt A1'!D60","v":"Perforated / Slotted Liner"},null,null,{"$f":"D34","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"},null,null,null,{"$error":"#VALUE!"}]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",2700,null,null,2700,null,null,2700,null,null,2700,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064},null,null,{"$f":"J36/(J37*J38)","v":0.10613007096781064},null,null,{"$f":"M36/(M37*M38)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"M39*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":347},null,null,{"$f":"G6-G13*1.8","v":347},null,null,{"$f":"J6-J13*1.8","v":347},null,null,{"$f":"M6-M13*1.8","v":347},null,null,null,{"$f":"D43-G43","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":129.44588776840678},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":129.44588776840678},null,null,null,{"$f":"D44-G44","v":0}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":3711.9524060818417},null,null,{"$f":"G14-G20*0.5*G97/144","v":3680.2496382037898},null,null,{"$f":"J14-J20*0.5*J97/144","v":3711.9524060818417},null,null,{"$f":"M14-M20*0.5*M97/144","v":3711.9524060818417},null,null,null,31.702767878051873]
[null,"P/P,sat",null,{"$f":"D45/D44","v":28.675707433232187},null,null,{"$f":"G45/G44","v":28.430796077417071},null,null,{"$f":"J45/J44","v":28.675707433232187},null,null,{"$f":"M45/M44","v":28.675707433232187},null,null,null,0.24491135581511614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.7950916622855632E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.7950916622855632E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":55.707461686205527},null,null,{"$f":"1/G48","v":55.707461686205527},null,null,{"$f":"1/J48","v":55.707461686205527},null,null,{"$f":"1/M48","v":55.707461686205527},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$46+1","v":1.0179170936595501},null,null,{"$f":"AB$8*G$43^AC$8*G$46+1","v":1.0177640686745295},null,null,{"$f":"AB$8*J$43^AC$8*J$46+1","v":1.0179170936595501},null,null,{"$f":"AB$8*M$43^AC$8*M$46+1","v":1.0179170936595501},null,null,null,1.5302498502056672E-4]
[null,"density","lb/cft",{"$f":"D50*D49","v":56.705577494773067},null,null,{"$f":"G50*G49","v":56.697052861283005},null,null,{"$f":"J50*J49","v":56.705577494773067},null,null,{"$f":"M50*M49","v":56.705577494773067},null,null,null,8.5246334900617171E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"S$12*D$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*G$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*J$43^T$12","v":0.37729035810815092},null,null,{"$f":"S$12*M$43^T$12","v":0.37729035810815092},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":1.0480287725226415E-4},null,null,{"$f":"G52/3600","v":1.0480287725226415E-4},null,null,{"$f":"J52/3600","v":1.0480287725226415E-4},null,null,{"$f":"M52/3600","v":1.0480287725226415E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"AB$10*D$43^AC$10*D$46+1","v":1.039497050998776},null,null,{"$f":"AB$10*G$43^AC$10*G$46+1","v":1.0391597175142113},null,null,{"$f":"AB$10*J$43^AC$10*J$46+1","v":1.039497050998776},null,null,{"$f":"AB$10*M$43^AC$10*M$46+1","v":1.039497050998776},null,null,null,3.3733348456466139E-4]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":1.0894228183991529E-4},null,null,{"$f":"G53*G54","v":1.0890692832013938E-4},null,null,{"$f":"J53*J54","v":1.0894228183991529E-4},null,null,{"$f":"M53*M54","v":1.0894228183991529E-4},null,null,null,3.5353519775907765E-8]
[null,"specific heat-sat",null,{"$f":"S$9*D$43^6+T$9*D$43^5+U$9*D$43^4+V$9*D$43^3+W$9*D$43^2+X$9*D$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*G$43^6+T$9*G$43^5+U$9*G$43^4+V$9*G$43^3+W$9*G$43^2+X$9*G$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*J$43^6+T$9*J$43^5+U$9*J$43^4+V$9*J$43^3+W$9*J$43^2+X$9*J$43+Y$9","v":1.0480009845329428},null,null,{"$f":"S$9*M$43^6+T$9*M$43^5+U$9*M$43^4+V$9*M$43^3+W$9*M$43^2+X$9*M$43+Y$9","v":1.0480009845329428},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"AB$9*D$43^AC$9*D$46+1","v":0.9773239216243832},null,null,{"$f":"AB$9*G$43^AC$9*G$46+1","v":0.97751759179320019},null,null,{"$f":"AB$9*J$43^AC$9*J$46+1","v":0.9773239216243832},null,null,{"$f":"AB$9*M$43^AC$9*M$46+1","v":0.9773239216243832},null,null,null,-1.9367016881699506E-4]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":1.0242364320699502},null,null,{"$f":"G56*G57","v":1.0244393985975451},null,null,{"$f":"J56*J57","v":1.0242364320699502},null,null,{"$f":"M56*M57","v":1.0242364320699502},null,null,null,-2.0296652759488332E-4]
[null,"thermal conductivity",null,{"$f":"S$10*D$43^6+T$10*D$43^5+U$10*D$43^4+V$10*D$43^3+W$10*D$43^2+X$10*D$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*G$43^6+T$10*G$43^5+U$10*G$43^4+V$10*G$43^3+W$10*G$43^2+X$10*G$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*J$43^6+T$10*J$43^5+U$10*J$43^4+V$10*J$43^3+W$10*J$43^2+X$10*J$43+Y$10","v":0.39104863707041659},null,null,{"$f":"S$10*M$43^6+T$10*M$43^5+U$10*M$43^4+V$10*M$43^3+W$10*M$43^2+X$10*M$43+Y$10","v":0.39104863707041659},null,null,null,0]
[null,"P correction to k",null,{"$f":"AB$11*D$43^AC$11*D$46+1","v":1.030318459638911},null,null,{"$f":"AB$11*G$43^AC$11*G$46+1","v":1.0300595179868635},null,null,{"$f":"AB$11*J$43^AC$11*J$46+1","v":1.030318459638911},null,null,{"$f":"AB$11*M$43^AC$11*M$46+1","v":1.030318459638911},null,null,null,2.5894165204753961E-4]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.40290462939028715},null,null,{"$f":"G59*G60","v":0.40280337061017324},null,null,{"$f":"J59*J60","v":0.40290462939028715},null,null,{"$f":"M59*M60","v":0.40290462939028715},null,null,null,1.0125878011391087E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D64","v":7.7249999999999996},null,null,{"$f":"D63","v":7.7249999999999996},null,null,{"$f":"'Well Field Dvlpmnt A1'!H64","v":7.7249999999999996},null,null,{"$f":"'Well Field Dvlpmnt A1'!J64","v":7.7249999999999996},null,null,null,0]
[null,null,"ft",{"$f":"D63/12","v":0.64374999999999993},null,null,{"$f":"G63/12","v":0.64374999999999993},null,null,{"$f":"J63/12","v":0.64374999999999993},null,null,{"$f":"M63/12","v":0.64374999999999993},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D63","v":8.625},null,null,{"$f":"D65","v":8.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H63","v":8.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J63","v":8.625},null,null,null,0]
[null,null,"ft",{"$f":"D65/12","v":0.71875},null,null,{"$f":"G65/12","v":0.71875},null,null,{"$f":"J65/12","v":0.71875},null,null,{"$f":"M65/12","v":0.71875},null,null,null,0]
[null,"Open hole Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D65","v":10.375},null,null,{"$f":"D67","v":10.375},null,null,{"$f":"'Well Field Dvlpmnt A1'!H65","v":10.375},null,null,{"$f":"'Well Field Dvlpmnt A1'!J65","v":10.375},null,null,null,0]
[null,"Diameter used","ft",{"$f":"IF(A63=1,D64,D67/12)","v":0.64374999999999993},null,null,{"$f":"IF(A63=1,G64,G67/12)","v":0.64374999999999993},null,null,{"$f":"IF(A63=1,J64,J67/12)","v":0.64374999999999993},null,null,{"$f":"IF(A63=1,M64,M67/12)","v":0.64374999999999993},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.32548004357357524},null,null,{"$f":"PI()*G68^2/4","v":0.32548004357357524},null,null,{"$f":"PI()*J68^2/4","v":0.32548004357357524},null,null,{"$f":"PI()*M68^2/4","v":0.32548004357357524},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":4.7779718983962853},null,null,{"$f":"((G$23/G51)/G69)/3600","v":11.946725714969883},null,null,{"$f":"((J$23/J51)/J69)/3600","v":4.7779718983962853},null,null,{"$f":"((M$23/M51)/M69)/3600","v":4.7779718983962853},null,null,null,-7.1687538165735978]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":1600995.6184585495},null,null,{"$f":"G68*G70*G51/G55","v":4003788.3397526531},null,null,{"$f":"J68*J70*J51/J55","v":1600995.6184585495},null,null,{"$f":"M68*M70*M51/M55","v":1600995.6184585495},null,null,null,-2402792.7212941037]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":0.95912159368303862},null,null,{"$f":"(G58*G53/G61)*3600","v":0.95955281350171695},null,null,{"$f":"(J58*J53/J61)*3600","v":0.95912159368303862},null,null,{"$f":"(M58*M53/M61)*3600","v":0.95912159368303862},null,null,null,-4.3121981867833004E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":1305.2174210364303},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":2717.0870050272647},null,null,{"$f":"0.023*J61/J68*J71^0.8*J72^0.333333","v":1305.2174210364303},null,null,{"$f":"0.023*M61/M68*M71^0.8*M72^0.333333","v":1305.2174210364303},null,null,null,-1411.8695839908344]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF(A63=1,(D64/D80),1))","v":1.0289795780774559E-3},null,null,{"$f":"1/G74*1/(IF(A63=1,(G64/G80),1))","v":4.9429483439892067E-4},null,null,{"$f":"1/J74*1/(IF(A63=1,(J64/J80),1))","v":1.0289795780774559E-3},null,null,{"$f":"1/M74*1/(IF(A63=1,(M64/M80),1))","v":1.0289795780774559E-3},null,null,null,5.3468474367853521E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":7.5000000000000067E-4},null,null,{"$f":"0.5*(G66-G64)/G$27","v":7.5000000000000067E-4},null,null,{"$f":"0.5*(J66-J64)/J$27","v":7.5000000000000067E-4},null,null,{"$f":"0.5*(M66-M64)/M$27","v":7.5000000000000067E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"D67","v":10.375},null,null,{"$f":"G67","v":10.375},null,null,{"$f":"J67","v":10.375},null,null,{"$f":"M67","v":10.375},null,null,null,0]
[null,null,"ft",{"$f":"D79/12","v":0.86458333333333337},null,null,{"$f":"G79/12","v":0.86458333333333337},null,null,{"$f":"J79/12","v":0.86458333333333337},null,null,{"$f":"M79/12","v":0.86458333333333337},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0.21960217327724579},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0.21960217327724579},null,null,{"$f":"0.5*(J80-J68)/J$29","v":0.21960217327724579},null,null,{"$f":"0.5*(M80-M68)/M$29","v":0.21960217327724579},null,null,null,{"$f":"D81-M81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":0.22138115285532325},null,null,{"$f":"(G75+G77+G81)","v":0.22084646811164471},null,null,{"$f":"(J75+J77+J81)","v":0.22138115285532325},null,null,{"$f":"(M75+M77+M81)","v":0.22138115285532325},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":4.5170963611952946},null,null,{"$f":"1/G83","v":4.5280325673782977},null,null,{"$f":"1/J83","v":4.5170963611952946},null,null,{"$f":"1/M83","v":4.5170963611952946},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":108.41031266868707},null,null,{"$f":"G84*24","v":108.67278161707915},null,null,{"$f":"J84*24","v":108.41031266868707},null,null,{"$f":"M84*24","v":108.41031266868707},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064},null,null,{"$f":"J$39","v":0.10613007096781064},null,null,{"$f":"M$39","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137},null,null,{"$f":"J87*10.764","v":1.1423840838975137},null,null,{"$f":"M87*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.2584213557858961},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.2584213557858961},null,null,{"$f":"-LN(0.5*J80/(2*(J89*J88)^0.5))-0.29+(0.5*J80)^2/(4*J88*J89)","v":4.2584213557858961},null,null,{"$f":"-LN(0.5*M80/(2*(M89*M88)^0.5))-0.29+(0.5*M80)^2/(4*M88*M89)","v":4.2584213557858961},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D58","v":1.0242364320699502},null,null,{"$f":"G58","v":1.0244393985975451},null,null,{"$f":"J58","v":1.0242364320699502},null,null,{"$f":"M58","v":1.0242364320699502},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":256062.27197823441},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":640067.57780007389},null,null,{"$f":"J92*J58/(2*PI()*0.5*J68*J85*J94)*(J94+J68*J85*J90)","v":256062.27197823441},null,null,{"$f":"M92*M58/(2*PI()*0.5*M68*M85*M94)*(M94+M68*M85*M90)","v":256062.27197823441},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1476.3734999999999},{"$f":"D97","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A1'!D61","v":1476.3734999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1476.3734999999999},{"$f":"J97","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A1'!J61","v":1476.3734999999999},null,null,null,0]
[null,"z1","ft",{"$f":"D97*0.333","v":491.63237550000002},null,null,{"$f":"G97*0.333","v":491.63237550000002},null,null,{"$f":"J97*0.333","v":491.63237550000002},null,null,{"$f":"M97*0.333","v":491.63237550000002},null,null,null,0]
[null,"b1","F",{"$f":"D$6-D96*D98","v":332.16485},null,null,{"$f":"G$6-G96*G98","v":332.16485},null,null,{"$f":"J$6-J96*J98","v":332.16485},null,null,{"$f":"M$6-M96*M98","v":332.16485},null,null,null,0]
[null,"To","F",{"$f":"D43","v":347},null,null,{"$f":"G43","v":347},null,null,{"$f":"J43","v":347},null,null,{"$f":"M43","v":347},null,null,null,0]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":346.98577667996415},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":346.99430551814658},null,null,{"$f":"J$96*J98+J99-J$96*J$95+(J100+J$96*J$95-J99)*EXP(-J98/J$95)","v":346.98577667996415},null,null,{"$f":"M$96*M98+M99-M$96*M$95+(M100+M$96*M$95-M99)*EXP(-M98/M$95)","v":346.98577667996415},null,null,null,0]
[null,"z2","ft",{"$f":"D97*0.333","v":491.63237550000002},null,null,{"$f":"G97*0.333","v":491.63237550000002},null,null,{"$f":"J97*0.333","v":491.63237550000002},null,null,{"$f":"M97*0.333","v":491.63237550000002},null,null,null,0]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":317.3297},null,null,{"$f":"G99-G96*(G102)","v":317.3297},null,null,{"$f":"J99-J96*(J102)","v":317.3297},null,null,{"$f":"M99-M96*(M102)","v":317.3297},null,null,null,0]
[null,"To","F",{"$f":"D101","v":346.98577667996415},null,null,{"$f":"G101","v":346.99430551814658},null,null,{"$f":"J101","v":346.98577667996415},null,null,{"$f":"M101","v":346.98577667996415},null,null,null,0]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":346.94312489632921},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":346.97722498666553},null,null,{"$f":"J$96*J102+J103-J$96*J$95+(J104+J$96*J$95-J103)*EXP(-J102/J$95)","v":346.94312489632921},null,null,{"$f":"M$96*M102+M103-M$96*M$95+(M104+M$96*M$95-M103)*EXP(-M102/M$95)","v":346.94312489632921},null,null,null,0]
[null,"z3","ft",{"$f":"D97*0.333","v":491.63237550000002},null,null,{"$f":"G97*0.333","v":491.63237550000002},null,null,{"$f":"J97*0.333","v":491.63237550000002},null,null,{"$f":"M97*0.333","v":491.63237550000002},null,null,null,0]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":302.49455},null,null,{"$f":"G103-G96*(G106)","v":302.49455},null,null,{"$f":"J103-J96*(J106)","v":302.49455},null,null,{"$f":"M103-M96*(M106)","v":302.49455},null,null,null,0]
[null,"To","F",{"$f":"D105","v":346.94312489632921},null,null,{"$f":"G105","v":346.97722498666553},null,null,{"$f":"J105","v":346.94312489632921},null,null,{"$f":"M105","v":346.94312489632921},null,null,null,{"$f":"D108-M108","v":0}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":346.87209917858308},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":346.94876714775091},null,null,{"$f":"J$96*J106+J107-J$96*J$95+(J108+J$96*J$95-J107)*EXP(-J106/J$95)","v":346.87209917858308},null,null,{"$f":"M$96*M106+M107-M$96*M$95+(M108+M$96*M$95-M107)*EXP(-M106/M$95)","v":346.87209917858308},null,null,null,0,{"$f":"D100-D109","v":0.12790082141691528}]
[null,"T,b","F",{"$f":"D107","v":302.49455},null,null,{"$f":"G107","v":302.49455},null,null,{"$f":"J107","v":302.49455},null,null,{"$f":"M107","v":302.49455},null,null,null,0]
[null,"Intermediate Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":3},"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064},null,null,{"$f":"J113/(J114*J115)","v":0.10613007096781064},null,null,{"$f":"M113/(M114*M115)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":2.8389420135666348},{"$f":"G116*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(J171>0,LOG(J117*J163/(J154*0.5)),\" \")","v":2.8389420135666348},{"$f":"M116*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D109","v":346.87209917858308},null,null,{"$f":"G109","v":346.94876714775091},null,null,{"$f":"J109","v":346.87209917858308},null,null,{"$f":"M109","v":346.87209917858308},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$119^6+$T$5*D$119^5+$U$5*D$119^4+$V$5*D$119^3+$W$5*D$119^2+$X$5*D$119+$Y$5","v":129.22918834507007},null,null,{"$f":"$S$5*G$119^6+$T$5*G$119^5+$U$5*G$119^4+$V$5*G$119^3+$W$5*G$119^2+$X$5*G$119+$Y$5","v":129.3590507204093},null,null,{"$f":"$S$5*J$119^6+$T$5*J$119^5+$U$5*J$119^4+$V$5*J$119^3+$W$5*J$119^2+$X$5*J$119+$Y$5","v":129.22918834507007},null,null,{"$f":"$S$5*M$119^6+$T$5*M$119^5+$U$5*M$119^4+$V$5*M$119^3+$W$5*M$119^2+$X$5*M$119+$Y$5","v":129.22918834507007},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":3033.6766150999488},null,null,{"$f":"G45-G51*0.5*G171/144","v":3002.0758134266116},null,null,{"$f":"J45-J51*0.5*J171/144","v":3033.6766150999488},null,null,{"$f":"M45-M51*0.5*M171/144","v":3033.6766150999488},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D121/D120","v":23.475165741963586},null,null,{"$f":"G121/G120","v":23.20731171655828},null,null,{"$f":"J121/J120","v":23.475165741963586},null,null,{"$f":"M121/M120","v":23.475165741963586},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$119^6+$T$8*D$119^5+$U$8*D$119^4+$V$8*D$119^3+$W$8*D$119^2+$X$8*D$119+$Y$8","v":1.7949421703750183E-2},null,null,{"$f":"$S$8*G$119^6+$T$8*G$119^5+$U$8*G$119^4+$V$8*G$119^3+$W$8*G$119^2+$X$8*G$119+$Y$8","v":1.7950317718855045E-2},null,null,{"$f":"$S$8*J$119^6+$T$8*J$119^5+$U$8*J$119^4+$V$8*J$119^3+$W$8*J$119^2+$X$8*J$119+$Y$8","v":1.7949421703750183E-2},null,null,{"$f":"$S$8*M$119^6+$T$8*M$119^5+$U$8*M$119^4+$V$8*M$119^3+$W$8*M$119^2+$X$8*M$119+$Y$8","v":1.7949421703750183E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":55.712101286865938},null,null,{"$f":"1/G124","v":55.709320339750768},null,null,{"$f":"1/J124","v":55.712101286865938},null,null,{"$f":"1/M124","v":55.712101286865938},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$119^$AC$8*D$122+1","v":1.0146394064893727},null,null,{"$f":"$AB$8*G$119^$AC$8*G$122+1","v":1.014489132107643},null,null,{"$f":"$AB$8*J$119^$AC$8*J$122+1","v":1.0146394064893727},null,null,{"$f":"$AB$8*M$119^$AC$8*M$122+1","v":1.0146394064893727},null,null,null,0]
[null,"density","lb/cft",{"$f":"D126*D125","v":56.527693383981472},null,null,{"$f":"G126*G125","v":56.516500041780418},null,null,{"$f":"J126*J125","v":56.527693383981472},null,null,{"$f":"M126*M125","v":56.527693383981472},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$119^$T$12","v":0.37745646954310791},null,null,{"$f":"$S$12*G$119^$T$12","v":0.37735688074260565},null,null,{"$f":"$S$12*J$119^$T$12","v":0.37745646954310791},null,null,{"$f":"$S$12*M$119^$T$12","v":0.37745646954310791},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":1.0484901931752997E-4},null,null,{"$f":"G128/3600","v":1.048213557618349E-4},null,null,{"$f":"J128/3600","v":1.0484901931752997E-4},null,null,{"$f":"M128/3600","v":1.0484901931752997E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$119^$AC$10*D$122+1","v":1.0322696690532318},null,null,{"$f":"$AB$10*G$119^$AC$10*G$122+1","v":1.0319395681116927},null,null,{"$f":"$AB$10*J$119^$AC$10*J$122+1","v":1.0322696690532318},null,null,{"$f":"$AB$10*M$119^$AC$10*M$122+1","v":1.0322696690532318},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":1.0823246247146256E-4},null,null,{"$f":"G129*G130","v":1.0816930459375E-4},null,null,{"$f":"J129*J130","v":1.0823246247146256E-4},null,null,{"$f":"M129*M130","v":1.0823246247146256E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$119^6+$T$9*D$119^5+$U$9*D$119^4+$V$9*D$119^3+$W$9*D$119^2+$X$9*D$119+$Y$9","v":1.0479385907907899},null,null,{"$f":"$S$9*G$119^6+$T$9*G$119^5+$U$9*G$119^4+$V$9*G$119^3+$W$9*G$119^2+$X$9*G$119+$Y$9","v":1.0479759849339383},null,null,{"$f":"$S$9*J$119^6+$T$9*J$119^5+$U$9*J$119^4+$V$9*J$119^3+$W$9*J$119^2+$X$9*J$119+$Y$9","v":1.0479385907907899},null,null,{"$f":"$S$9*M$119^6+$T$9*M$119^5+$U$9*M$119^4+$V$9*M$119^3+$W$9*M$119^2+$X$9*M$119+$Y$9","v":1.0479385907907899},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$119^$AC$9*D$122+1","v":0.981475613475287},null,null,{"$f":"$AB$9*G$119^$AC$9*G$122+1","v":0.98166374215469887},null,null,{"$f":"$AB$9*J$119^$AC$9*J$122+1","v":0.981475613475287},null,null,{"$f":"$AB$9*M$119^$AC$9*M$122+1","v":0.981475613475287},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":1.0285261712808182},null,null,{"$f":"G132*G133","v":1.0287600270585062},null,null,{"$f":"J132*J133","v":1.0285261712808182},null,null,{"$f":"M132*M133","v":1.0285261712808182},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$119^6+$T$10*D$119^5+$U$10*D$119^4+$V$10*D$119^3+$W$10*D$119^2+$X$10*D$119+$Y$10","v":0.39106550794109313},null,null,{"$f":"$S$10*G$119^6+$T$10*G$119^5+$U$10*G$119^4+$V$10*G$119^3+$W$10*G$119^2+$X$10*G$119+$Y$10","v":0.39105539853494764},null,null,{"$f":"$S$10*J$119^6+$T$10*J$119^5+$U$10*J$119^4+$V$10*J$119^3+$W$10*J$119^2+$X$10*J$119+$Y$10","v":0.39106550794109313},null,null,{"$f":"$S$10*M$119^6+$T$10*M$119^5+$U$10*M$119^4+$V$10*M$119^3+$W$10*M$119^2+$X$10*M$119+$Y$10","v":0.39106550794109313},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$119^$AC$11*D$122+1","v":1.0247713332346224},null,null,{"$f":"$AB$11*G$119^$AC$11*G$122+1","v":1.0245175162071785},null,null,{"$f":"$AB$11*J$119^$AC$11*J$122+1","v":1.0247713332346224},null,null,{"$f":"$AB$11*M$119^$AC$11*M$122+1","v":1.0247713332346224},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.40075272195486883},null,null,{"$f":"G135*G136","v":0.40064310560643285},null,null,{"$f":"J135*J136","v":0.40075272195486883},null,null,{"$f":"M135*M136","v":0.40075272195486883},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":10.772},null,null,{"$f":"D139","v":10.772},null,null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":10.772},null,null,{"$f":"'Well Field Dvlpmnt A1'!J70","v":10.772},null,null,null,0]
[null,null,"ft",{"$f":"D139/12","v":0.89766666666666672},null,null,{"$f":"G139/12","v":0.89766666666666672},null,null,{"$f":"J139/12","v":0.89766666666666672},null,null,{"$f":"M139/12","v":0.89766666666666672},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D69","v":11.75},null,null,{"$f":"D141","v":11.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!H69","v":11.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!J69","v":11.75},null,null,null,0]
[null,null,"ft",{"$f":"D141/12","v":0.97916666666666663},null,null,{"$f":"G141/12","v":0.97916666666666663},null,null,{"$f":"J141/12","v":0.97916666666666663},null,null,{"$f":"M141/12","v":0.97916666666666663},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0.63287811612233136},null,null,{"$f":"PI()*G140^2/4","v":0.63287811612233136},null,null,{"$f":"PI()*J140^2/4","v":0.63287811612233136},null,null,{"$f":"PI()*M140^2/4","v":0.63287811612233136},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":2.4649742742986023},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":6.1636561833245862},null,null,{"$f":"IF(J171>0,((J$23/J127)/J143)/3600,0)","v":2.4649742742986023},null,null,{"$f":"IF(M171>0,((M$23/M127)/M143)/3600,0)","v":2.4649742742986023},null,null,null,0]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":1155663.015203272},null,null,{"$f":"G140*G144*G127/G131","v":2890844.4588880278},null,null,{"$f":"J140*J144*J127/J131","v":1155663.015203272},null,null,{"$f":"M140*M144*M127/M131","v":1155663.015203272},null,null,null,0]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":0.96873667021048404},null,null,{"$f":"(G134*G129/G137)*3600","v":0.96896631792992793},null,null,{"$f":"(J134*J129/J137)*3600","v":0.96873667021048404},null,null,{"$f":"(M134*M129/M137)*3600","v":0.96873667021048404},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":719.70763140376619},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":1498.3953709055809},null,null,{"$f":"IF(J171>0,0.023*J137/J140*J145^0.8*J146^0.333333,0)","v":719.70763140376619},null,null,{"$f":"IF(M171>0,0.023*M137/M140*M145^0.8*M146^0.333333,0)","v":719.70763140376619},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":1.3894531006285603E-3},null,null,{"$f":"IF(G171>0,1/G148,0)","v":6.6738059888401342E-4},null,null,{"$f":"IF(J171>0,1/J148,0)","v":1.3894531006285603E-3},null,null,{"$f":"IF(M171>0,1/M148,0)","v":1.3894531006285603E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"(0.5*(D142-D140)/D$27)/(D142/D154)","v":1.0057446808510626E-3},null,null,{"$f":"(0.5*(G142-G140)/G$27)/(G142/G154)","v":1.0057446808510626E-3},null,null,{"$f":"(0.5*(J142-J140)/J$27)/(J142/J154)","v":1.0057446808510626E-3},null,null,{"$f":"(0.5*(M142-M140)/M$27)/(M142/M154)","v":1.0057446808510626E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D71","v":14.5},null,null,{"$f":"D153","v":14.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H71","v":14.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J71","v":14.5},null,null,null,0]
[null,null,"ft",{"$f":"D153/12","v":1.2083333333333333},null,null,{"$f":"G153/12","v":1.2083333333333333},null,null,{"$f":"J153/12","v":1.2083333333333333},null,null,{"$f":"M153/12","v":1.2083333333333333},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0.22788904774053795},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0.22788904774053795},null,null,{"$f":"0.5*(J154-J142)/J$29","v":0.22788904774053795},null,null,{"$f":"0.5*(M154-M142)/M$29","v":0.22788904774053795},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,(D149+D151+D155),0)","v":0.23028424552201757},null,null,{"$f":"IF(G31=3,(G149+G151+G155),0)","v":0.22956217302027301},null,null,{"$f":"IF(J31=3,(J149+J151+J155),0)","v":0.23028424552201757},null,null,{"$f":"IF(M31=3,(M149+M151+M155),0)","v":0.23028424552201757},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":4.342459458019631},null,null,{"$f":"IF(G171>0,1/G157,0)","v":4.3561183745707455},null,null,{"$f":"IF(J171>0,1/J157,0)","v":4.342459458019631},null,null,{"$f":"IF(M171>0,1/M157,0)","v":4.342459458019631},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":104.21902699247114},null,null,{"$f":"G158*24","v":104.5468409896979},null,null,{"$f":"J158*24","v":104.21902699247114},null,null,{"$f":"M158*24","v":104.21902699247114},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064},null,null,{"$f":"J116","v":0.10613007096781064},null,null,{"$f":"M116","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137},null,null,{"$f":"J161*10.764","v":1.1423840838975137},null,null,{"$f":"M161*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":3.9237785794374234},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":3.9237785794374234},null,null,{"$f":"IF(J171>0,-LN(0.5*J154/(2*(J163*J162)^0.5))-0.29+(0.5*J154)^2/(4*J162*J163),0)","v":3.9237785794374234},null,null,{"$f":"IF(M171>0,-LN(0.5*M154/(2*(M163*M162)^0.5))-0.29+(0.5*M154)^2/(4*M162*M163),0)","v":3.9237785794374234},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D134","v":1.0285261712808182},null,null,{"$f":"G134","v":1.0287600270585062},null,null,{"$f":"J134","v":1.0285261712808182},null,null,{"$f":"M134","v":1.0285261712808182},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":230657.48414716759},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":576565.76403015153},null,null,{"$f":"IF(J171>0,J166*J134/(2*PI()*0.5*J140*J159*J168)*(J168+J140*J159*J164),0)","v":230657.48414716759},null,null,{"$f":"IF(M171>0,M166*M134/(2*PI()*0.5*M140*M159*M168)*(M168+M140*M159*M164),0)","v":230657.48414716759},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":3444.8715000000002},{"$f":"D171","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A1'!D67","v":3444.8715000000002},{"$f":"G171","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":3444.8715000000002},{"$f":"J171","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A1'!J67","v":3444.8715000000002},{"$f":"M171","v":3444.8715000000002},null,null,0]
[null,"z1",null,{"$f":"D171/3","v":1148.2905000000001},null,null,{"$f":"G171/3","v":1148.2905000000001},null,null,{"$f":"J171/3","v":1148.2905000000001},null,null,{"$f":"M171/3","v":1148.2905000000001},null,null,null,{"$f":"D172-M172","v":0}]
[null,"b1","F",{"$f":"D110-D170*D172","v":267.84455000000003},null,null,{"$f":"G110-G170*G172","v":267.84455000000003},null,null,{"$f":"J110-J170*J172","v":267.84455000000003},null,null,{"$f":"M110-M170*M172","v":267.84455000000003},null,null,null,0]
[null,"To","F",{"$f":"D109","v":346.87209917858308},null,null,{"$f":"G109","v":346.94876714775091},null,null,{"$f":"J109","v":346.87209917858308},null,null,{"$f":"M109","v":346.87209917858308},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$34=3,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":346.56575787618385},null,null,{"$f":"IF(A$34=3,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":346.82586131495918},null,null,{"$f":"IF(A$34=3,J$170*J172+J173-J$170*J$169+(J174+J$170*J$169-J173)*EXP(-J172/J$169),J174)","v":346.56575787618385},null,null,{"$f":"IF(A$34=3,M$170*M172+M173-M$170*M$169+(M174+M$170*M$169-M173)*EXP(-M172/M$169),M174)","v":346.56575787618385},null,null,null,0]
[null,"z2","ft",{"$f":"D171/3","v":1148.2905000000001},null,null,{"$f":"G171/3","v":1148.2905000000001},null,null,{"$f":"J171/3","v":1148.2905000000001},null,null,{"$f":"M171/3","v":1148.2905000000001},null,null,null,0]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":233.19455000000002},null,null,{"$f":"G173-G170*(G176)","v":233.19455000000002},null,null,{"$f":"J173-J170*(J176)","v":233.19455000000002},null,null,{"$f":"M173-M170*(M176)","v":233.19455000000002},null,null,null,0]
[null,"To","F",{"$f":"D175","v":346.56575787618385},null,null,{"$f":"G175","v":346.82586131495918},null,null,{"$f":"J175","v":346.56575787618385},null,null,{"$f":"M175","v":346.56575787618385},null,null,null,0]
[null,"T,z2","F",{"$f":"IF($A$34=3,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":346.08886717328005},null,null,{"$f":"IF($A$34=3,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":346.63425962437759},null,null,{"$f":"IF($A$34=3,J$170*J176+J177-J$170*J$169+(J178+J$170*J$169-J177)*EXP(-J176/J$169),J178)","v":346.08886717328005},null,null,{"$f":"IF($A$34=3,M$170*M176+M177-M$170*M$169+(M178+M$170*M$169-M177)*EXP(-M176/M$169),M178)","v":346.08886717328005},null,null,null,0]
[null,"z3","ft",{"$f":"D171/3","v":1148.2905000000001},null,null,{"$f":"G171/3","v":1148.2905000000001},null,null,{"$f":"J171/3","v":1148.2905000000001},null,null,{"$f":"M171/3","v":1148.2905000000001},null,null,null,0]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":198.54455000000002},null,null,{"$f":"G177-G170*(G180)","v":198.54455000000002},null,null,{"$f":"J177-J170*(J180)","v":198.54455000000002},null,null,{"$f":"M177-M170*(M180)","v":198.54455000000002},null,null,null,0]
[null,"To","F",{"$f":"D179","v":346.08886717328005},null,null,{"$f":"G179","v":346.63425962437759},null,null,{"$f":"J179","v":346.08886717328005},null,null,{"$f":"M179","v":346.08886717328005},null,null,null,0]
[null,"T,z3","F",{"$f":"IF($A$34=3,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":345.4422740121945},null,null,{"$f":"IF($A$34=3,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":346.37409875478261},null,null,{"$f":"IF($A$34=3,J$170*J180+J181-J$170*J$169+(J182+J$170*J$169-J181)*EXP(-J180/J$169),J182)","v":345.4422740121945},null,null,{"$f":"IF($A$34=3,M$170*M180+M181-M$170*M$169+(M182+M$170*M$169-M181)*EXP(-M180/M$169),M182)","v":345.4422740121945},null,null,null,0,{"$f":"D174-D183","v":1.4298251663885821}]
[null,"T,b","F",{"$f":"D181","v":198.54455000000002},null,null,{"$f":"G181","v":198.54455000000002},null,null,{"$f":"J181","v":198.54455000000002},null,null,{"$f":"M181","v":198.54455000000002},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Upper Production Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D188/(D189*D190)","v":0.10613007096781064},null,null,{"$f":"G188/(G189*G190)","v":0.10613007096781064},null,null,{"$f":"J188/(J189*J190)","v":0.10613007096781064},null,null,{"$f":"M188/(M189*M190)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D192*D238/(D229*0.5))","v":2.6992800201376284},{"$f":"G191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G192*G238/(G229*0.5))","v":2.6992800201376284},{"$f":"J191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J192*J238/(J229*0.5))","v":2.6992800201376284},{"$f":"M191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M192*M238/(M229*0.5))","v":2.6992800201376284},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D183","v":345.4422740121945},null,null,{"$f":"G183","v":346.37409875478261},null,null,{"$f":"J183","v":345.4422740121945},null,null,{"$f":"M183","v":345.4422740121945},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$194^6+$T$5*D$194^5+$U$5*D$194^4+$V$5*D$194^3+$W$5*D$194^2+$X$5*D$194+$Y$5","v":126.82610537242458},null,null,{"$f":"$S$5*G$194^6+$T$5*G$194^5+$U$5*G$194^4+$V$5*G$194^3+$W$5*G$194^2+$X$5*G$194+$Y$5","v":128.38816394849604},null,null,{"$f":"$S$5*J$194^6+$T$5*J$194^5+$U$5*J$194^4+$V$5*J$194^3+$W$5*J$194^2+$X$5*J$194+$Y$5","v":126.82610537242458},null,null,{"$f":"$S$5*M$194^6+$T$5*M$194^5+$U$5*M$194^4+$V$5*M$194^3+$W$5*M$194^2+$X$5*M$194+$Y$5","v":126.82610537242458},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D246/144","v":3227.4696982376327},null,null,{"$f":"G45-G51*0.5*G246/144","v":3195.8397633629484},null,null,{"$f":"J45-J51*0.5*J246/144","v":3227.4696982376327},null,null,{"$f":"M45-M51*0.5*M246/144","v":3227.4696982376327},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D196/D195","v":25.447991868552418},null,null,{"$f":"G196/G195","v":24.892012355944161},null,null,{"$f":"J196/J195","v":25.447991868552418},null,null,{"$f":"M196/M195","v":25.447991868552418},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$194^6+$T$8*D$194^5+$U$8*D$194^4+$V$8*D$194^3+$W$8*D$194^2+$X$8*D$194+$Y$8","v":1.7932759931744438E-2},null,null,{"$f":"$S$8*G$194^6+$T$8*G$194^5+$U$8*G$194^4+$V$8*G$194^3+$W$8*G$194^2+$X$8*G$194+$Y$8","v":1.7943608051576927E-2},null,null,{"$f":"$S$8*J$194^6+$T$8*J$194^5+$U$8*J$194^4+$V$8*J$194^3+$W$8*J$194^2+$X$8*J$194+$Y$8","v":1.7932759931744438E-2},null,null,{"$f":"$S$8*M$194^6+$T$8*M$194^5+$U$8*M$194^4+$V$8*M$194^3+$W$8*M$194^2+$X$8*M$194+$Y$8","v":1.7932759931744438E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D199","v":55.763864781896032},null,null,{"$f":"1/G199","v":55.730151769120795},null,null,{"$f":"1/J199","v":55.763864781896032},null,null,{"$f":"1/M199","v":55.763864781896032},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$194^$AC$8*D$197+1","v":1.0155300241702871},null,null,{"$f":"$AB$8*G$194^$AC$8*G$197+1","v":1.0154065916453365},null,null,{"$f":"$AB$8*J$194^$AC$8*J$197+1","v":1.0155300241702871},null,null,{"$f":"$AB$8*M$194^$AC$8*M$197+1","v":1.0155300241702871},null,null,null,0]
[null,"density","lb/cft",{"$f":"D201*D200","v":56.629878949787503},null,null,{"$f":"G201*G200","v":56.588763459760266},null,null,{"$f":"J201*J200","v":56.629878949787503},null,null,{"$f":"M201*M200","v":56.629878949787503},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$194^$T$12","v":0.37932264636624125},null,null,{"$f":"$S$12*G$194^$T$12","v":0.37810453077776934},null,null,{"$f":"$S$12*J$194^$T$12","v":0.37932264636624125},null,null,{"$f":"$S$12*M$194^$T$12","v":0.37932264636624125},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D203/3600","v":1.0536740176840035E-4},null,null,{"$f":"G203/3600","v":1.0502903632715815E-4},null,null,{"$f":"J203/3600","v":1.0536740176840035E-4},null,null,{"$f":"M203/3600","v":1.0536740176840035E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$194^$AC$10*D$197+1","v":1.0342098467562881},null,null,{"$f":"$AB$10*G$194^$AC$10*G$197+1","v":1.0339528341877864},null,null,{"$f":"$AB$10*J$194^$AC$10*J$197+1","v":1.0342098467562881},null,null,{"$f":"$AB$10*M$194^$AC$10*M$197+1","v":1.0342098467562881},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D204*D205","v":1.0897200443600557E-4},null,null,{"$f":"G204*G205","v":1.0859506978247715E-4},null,null,{"$f":"J204*J205","v":1.0897200443600557E-4},null,null,{"$f":"M204*M205","v":1.0897200443600557E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$194^6+$T$9*D$194^5+$U$9*D$194^4+$V$9*D$194^3+$W$9*D$194^2+$X$9*D$194+$Y$9","v":1.0472448816461104},null,null,{"$f":"$S$9*G$194^6+$T$9*G$194^5+$U$9*G$194^4+$V$9*G$194^3+$W$9*G$194^2+$X$9*G$194+$Y$9","v":1.0476961846049591},null,null,{"$f":"$S$9*J$194^6+$T$9*J$194^5+$U$9*J$194^4+$V$9*J$194^3+$W$9*J$194^2+$X$9*J$194+$Y$9","v":1.0472448816461104},null,null,{"$f":"$S$9*M$194^6+$T$9*M$194^5+$U$9*M$194^4+$V$9*M$194^3+$W$9*M$194^2+$X$9*M$194+$Y$9","v":1.0472448816461104},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$194^$AC$9*D$197+1","v":0.98038917282111959},null,null,{"$f":"$AB$9*G$194^$AC$9*G$197+1","v":0.98051882799274415},null,null,{"$f":"$AB$9*J$194^$AC$9*J$197+1","v":0.98038917282111959},null,null,{"$f":"$AB$9*M$194^$AC$9*M$197+1","v":0.98038917282111959},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D207*D208","v":1.0267075432581814},null,null,{"$f":"G207*G208","v":1.0272858350213241},null,null,{"$f":"J207*J208","v":1.0267075432581814},null,null,{"$f":"M207*M208","v":1.0267075432581814},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$194^6+$T$10*D$194^5+$U$10*D$194^4+$V$10*D$194^3+$W$10*D$194^2+$X$10*D$194+$Y$10","v":0.39125209658765581},null,null,{"$f":"$S$10*G$194^6+$T$10*G$194^5+$U$10*G$194^4+$V$10*G$194^3+$W$10*G$194^2+$X$10*G$194+$Y$10","v":0.39113091538045475},null,null,{"$f":"$S$10*J$194^6+$T$10*J$194^5+$U$10*J$194^4+$V$10*J$194^3+$W$10*J$194^2+$X$10*J$194+$Y$10","v":0.39125209658765581},null,null,{"$f":"$S$10*M$194^6+$T$10*M$194^5+$U$10*M$194^4+$V$10*M$194^3+$W$10*M$194^2+$X$10*M$194+$Y$10","v":0.39125209658765581},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$194^$AC$11*D$197+1","v":1.0262690897939732},null,null,{"$f":"$AB$11*G$194^$AC$11*G$197+1","v":1.0260662922184018},null,null,{"$f":"$AB$11*J$194^$AC$11*J$197+1","v":1.0262690897939732},null,null,{"$f":"$AB$11*M$194^$AC$11*M$197+1","v":1.0262690897939732},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D210*D211","v":0.40152993304499723},null,null,{"$f":"G210*G211","v":0.40132624811641271},null,null,{"$f":"J210*J211","v":0.40152993304499723},null,null,{"$f":"M210*M211","v":0.40152993304499723},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,null,{"$f":"D214","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001},null,null,null,0]
[null,null,"ft",{"$f":"D214/12","v":1.224},null,null,{"$f":"G214/12","v":1.224},null,null,{"$f":"J214/12","v":1.224},null,null,{"$f":"M214/12","v":1.224},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D75","v":16},null,null,{"$f":"D216","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!H75","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!J75","v":16},null,null,null,0]
[null,null,"ft",{"$f":"D216/12","v":1.3333333333333333},null,null,{"$f":"G216/12","v":1.3333333333333333},null,null,{"$f":"J216/12","v":1.3333333333333333},null,null,{"$f":"M216/12","v":1.3333333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*G215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*J215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*M215^2/4","v":1.1766646788461355},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D202)/D218)/3600","v":1.3234129620977289},null,null,{"$f":"((G$23/G202)/G218)/3600","v":3.3109362734823926},null,null,{"$f":"((J$23/J202)/J218)/3600","v":1.3234129620977289},null,null,{"$f":"((M$23/M202)/M218)/3600","v":1.3234129620977289},null,null,null,0]
[null,"Re",null,{"$f":"D215*D219*D202/D206","v":841797.2365291256},null,null,{"$f":"G215*G219*G202/G206","v":2111797.8094450971},null,null,{"$f":"J215*J219*J202/J206","v":841797.2365291256},null,null,{"$f":"M215*M219*M202/M206","v":841797.2365291256},null,null,null,0]
[null,"Pr",null,{"$f":"(D209*D204/D212)*3600","v":0.96992375985386781},null,null,{"$f":"(G209*G204/G212)*3600","v":0.96784456648027983},null,null,{"$f":"(J209*J204/J212)*3600","v":0.96992375985386781},null,null,{"$f":"(M209*M204/M212)*3600","v":0.96992375985386781},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D212/D215*D220^0.8*D221^0.333333","v":410.59111289023031},null,null,{"$f":"0.023*G212/G215*G220^0.8*G221^0.333333","v":855.92240488092261},null,null,{"$f":"0.023*J212/J215*J220^0.8*J221^0.333333","v":410.59111289023031},null,null,{"$f":"0.023*M212/M215*M220^0.8*M221^0.333333","v":410.59111289023031},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D223/(D215/D229)","v":3.3163303604783864E-3},null,null,{"$f":"1/G223/(G215/G229)","v":1.5908635708746465E-3},null,null,{"$f":"1/J223/(J215/J229)","v":3.3163303604783864E-3},null,null,{"$f":"1/M223/(M215/M229)","v":3.3163303604783864E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D217-D215)/D$27/(D217/D229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(G217-G215)/G$27/(G217/G229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(J217-J215)/J$27/(J217/J229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(M217-M215)/M$27/(M217/M229)","v":1.3666666666666662E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D77","v":20},null,null,{"$f":"D228","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!H77","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!J77","v":20},null,null,null,0]
[null,null,"ft",{"$f":"D228/12","v":1.6666666666666667},null,null,{"$f":"G228/12","v":1.6666666666666667},null,null,{"$f":"J228/12","v":1.6666666666666667},null,null,{"$f":"M228/12","v":1.6666666666666667},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D229-D217)/D$29","v":0.33147497853169172},null,null,{"$f":"0.5*(G229-G217)/G$29","v":0.33147497853169172},null,null,{"$f":"0.5*(J229-J217)/J$29","v":0.33147497853169172},null,null,{"$f":"0.5*(M229-M217)/M$29","v":0.33147497853169172},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D224+D226+D230)","v":0.33615797555883675},null,null,{"$f":"(G224+G226+G230)","v":0.33443250876923303},null,null,{"$f":"(J224+J226+J230)","v":0.33615797555883675},null,null,{"$f":"(M224+M226+M230)","v":0.33615797555883675},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D232","v":2.9747918321365927},null,null,{"$f":"1/G232","v":2.9901399349009625},null,null,{"$f":"1/J232","v":2.9747918321365927},null,null,{"$f":"1/M232","v":2.9747918321365927},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D233*24","v":71.395003971278229},null,null,{"$f":"G233*24","v":71.763358437623097},null,null,{"$f":"J233*24","v":71.395003971278229},null,null,{"$f":"M233*24","v":71.395003971278229},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,{"$f":"D236-M236","v":0}]
[null,null,"sq ft/day",{"$f":"D236*10.764","v":1.1295663157894766},null,null,{"$f":"G236*10.764","v":1.1295663157894766},null,null,{"$f":"J236*10.764","v":1.1295663157894766},null,null,{"$f":"M236*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D229/(2*(D238*D237)^0.5))-0.29+(0.5*D229)^2/(4*D237*D238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*G229/(2*(G238*G237)^0.5))-0.29+(0.5*G229)^2/(4*G237*G238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*J229/(2*(J238*J237)^0.5))-0.29+(0.5*J229)^2/(4*J237*J238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*M229/(2*(M238*M237)^0.5))-0.29+(0.5*M229)^2/(4*M237*M238)","v":3.5967553860577337},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D209","v":1.0267075432581814},null,null,{"$f":"G209","v":1.0272858350213241},null,null,{"$f":"J209","v":1.0267075432581814},null,null,{"$f":"M209","v":1.0267075432581814},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D241*D209/(2*PI()*0.5*D215*D234*D243)*(D243+D215*D234*D239)","v":215156.14903439127},null,null,{"$f":"G241*G209/(2*PI()*0.5*G215*G234*G243)*(G243+G215*G234*G239)","v":537827.48884775199},null,null,{"$f":"J241*J209/(2*PI()*0.5*J215*J234*J243)*(J243+J215*J234*J239)","v":215156.14903439127},null,null,{"$f":"M241*M209/(2*PI()*0.5*M215*M234*M243)*(M243+M215*M234*M239)","v":215156.14903439127},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,{"$f":"D245-M245","v":0}]
[null,"Z","ft",{"$f":"D8-D97-D171-(IF(D31=3,D317,D385+D452))","v":2460.6224999999999},{"$f":"D246","v":2460.6224999999999},null,{"$f":"G8-G97-G171-(IF(G31=3,G317,G385+G452))","v":2460.6224999999999},null,null,{"$f":"J8-J97-J171-(IF(J31=3,J317,J385+J452))","v":2460.6224999999999},{"$f":"J246","v":2460.6224999999999},null,{"$f":"M8-M97-M171-(IF(M31=3,M317,M385+M452))","v":2460.6224999999999},null,null,null,0]
[null,"z1",null,{"$f":"D246/3","v":820.20749999999998},null,null,{"$f":"G246/3","v":820.20749999999998},null,null,{"$f":"J246/3","v":820.20749999999998},null,null,{"$f":"M246/3","v":820.20749999999998},null,null,null,0]
[null,"b1","F",{"$f":"D184-D245*D247","v":173.79455000000002},null,null,{"$f":"G184-G245*G247","v":173.79455000000002},null,null,{"$f":"J184-J245*J247","v":173.79455000000002},null,null,{"$f":"M184-M245*M247","v":173.79455000000002},null,null,null,0]
[null,"To","F",{"$f":"D183","v":345.4422740121945},null,null,{"$f":"G183","v":346.37409875478261},null,null,{"$f":"J183","v":345.4422740121945},null,null,{"$f":"M183","v":345.4422740121945},null,null,null,0]
[null,"T,z1","F",{"$f":"D$245*D247+D248-D$245*D$244+(D249+D$245*D$244-D248)*EXP(-D247/D$244)","v":344.83628826875338},null,null,{"$f":"G$245*G247+G248-G$245*G$244+(G249+G$245*G$244-G248)*EXP(-G247/G$244)","v":346.1299716835656},null,null,{"$f":"J$245*J247+J248-J$245*J$244+(J249+J$245*J$244-J248)*EXP(-J247/J$244)","v":344.83628826875338},null,null,{"$f":"M$245*M247+M248-M$245*M$244+(M249+M$245*M$244-M248)*EXP(-M247/M$244)","v":344.83628826875338},null,null,null,0]
[null,"z2","ft",{"$f":"D246/3","v":820.20749999999998},null,null,{"$f":"G246/3","v":820.20749999999998},null,null,{"$f":"J246/3","v":820.20749999999998},null,null,{"$f":"M246/3","v":820.20749999999998},null,null,null,0]
[null,"b2","F",{"$f":"D248-D245*(D251)","v":149.04455000000002},null,null,{"$f":"G248-G245*(G251)","v":149.04455000000002},null,null,{"$f":"J248-J245*(J251)","v":149.04455000000002},null,null,{"$f":"M248-M245*(M251)","v":149.04455000000002},null,null,null,0]
[null,"To","F",{"$f":"D250","v":344.83628826875338},null,null,{"$f":"G250","v":346.1299716835656},null,null,{"$f":"J250","v":344.83628826875338},null,null,{"$f":"M250","v":344.83628826875338},null,null,null,0]
[null,"T,z2","F",{"$f":"D$245*D251+D252-D$245*D$244+(D253+D$245*D$244-D252)*EXP(-D251/D$244)","v":344.13843713645383},null,null,{"$f":"G$245*G251+G252-G$245*G$244+(G253+G$245*G$244-G252)*EXP(-G251/G$244)","v":345.84850070111861},null,null,{"$f":"J$245*J251+J252-J$245*J$244+(J253+J$245*J$244-J252)*EXP(-J251/J$244)","v":344.13843713645383},null,null,{"$f":"M$245*M251+M252-M$245*M$244+(M253+M$245*M$244-M252)*EXP(-M251/M$244)","v":344.13843713645383},null,null,null,0]
[null,"z3","ft",{"$f":"D246/3","v":820.20749999999998},null,null,{"$f":"G246/3","v":820.20749999999998},null,null,{"$f":"J246/3","v":820.20749999999998},null,null,{"$f":"M246/3","v":820.20749999999998},null,null,null,0]
[null,"b3","F",{"$f":"D252-D245*(D255)","v":124.29455000000002},null,null,{"$f":"G252-G245*(G255)","v":124.29455000000002},null,null,{"$f":"J252-J245*(J255)","v":124.29455000000002},null,null,{"$f":"M252-M245*(M255)","v":124.29455000000002},null,null,null,0]
[null,"To","F",{"$f":"D254","v":344.13843713645383},null,null,{"$f":"G254","v":345.84850070111861},null,null,{"$f":"J254","v":344.13843713645383},null,null,{"$f":"M254","v":344.13843713645383},null,null,null,0]
[null,"T,z3","F",{"$f":"D$245*D255+D256-D$245*D$244+(D257+D$245*D$244-D256)*EXP(-D255/D$244)","v":343.34907015326462},null,null,{"$f":"G$245*G255+G256-G$245*G$244+(G257+G$245*G$244-G256)*EXP(-G255/G$244)","v":345.52974271493076},null,null,{"$f":"J$245*J255+J256-J$245*J$244+(J257+J$245*J$244-J256)*EXP(-J255/J$244)","v":343.34907015326462},null,null,{"$f":"M$245*M255+M256-M$245*M$244+(M257+M$245*M$244-M256)*EXP(-M255/M$244)","v":343.34907015326462},null,null,null,0,{"$f":"D249-D258","v":2.0932038589298827}]
[null,"T,b","F",{"$f":"D256","v":124.29455000000002},null,null,{"$f":"G256","v":124.29455000000002},null,null,{"$f":"J256","v":124.29455000000002},null,null,{"$f":"M256","v":124.29455000000002},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":3},"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D266/(D267*D268)","v":0.10613007096781064},null,null,{"$f":"G266/(G267*G268)","v":0.10613007096781064},null,null,{"$f":"J266/(J267*J268)","v":0.10613007096781064},null,null,{"$f":"M266/(M267*M268)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D270*D309/D300)","v":2.1941300418177225},{"$f":"G269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G270*G309/G300)","v":2.1941300418177225},{"$f":"J269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J270*J309/J300)","v":2.2221587654179662},{"$f":"M269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M270*M309/M300)","v":2.2221587654179662},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D258","v":343.34907015326462},null,null,{"$f":"G258","v":345.52974271493076},null,null,{"$f":"J258","v":343.34907015326462},null,null,{"$f":"M258","v":343.34907015326462},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$272^6+$T$5*D$272^5+$U$5*D$272^4+$V$5*D$272^3+$W$5*D$272^2+$X$5*D$272+$Y$5","v":123.37187959331266},null,null,{"$f":"$S$5*G$272^6+$T$5*G$272^5+$U$5*G$272^4+$V$5*G$272^3+$W$5*G$272^2+$X$5*G$272+$Y$5","v":126.97209154535291},null,null,{"$f":"$S$5*J$272^6+$T$5*J$272^5+$U$5*J$272^4+$V$5*J$272^3+$W$5*J$272^2+$X$5*J$272+$Y$5","v":123.37187959331266},null,null,{"$f":"$S$5*M$272^6+$T$5*M$272^5+$U$5*M$272^4+$V$5*M$272^3+$W$5*M$272^2+$X$5*M$272+$Y$5","v":123.37187959331266},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":3227.4696982376327},null,null,{"$f":"G196","v":3195.8397633629484},null,null,{"$f":"J196","v":3227.4696982376327},null,null,{"$f":"M196","v":3227.4696982376327},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D274/D273","v":26.160497099312874},null,null,{"$f":"G274/G273","v":25.169623690269233},null,null,{"$f":"J274/J273","v":26.160497099312874},null,null,{"$f":"M274/M273","v":26.160497099312874},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$272^6+$T$8*D$272^5+$U$8*D$272^4+$V$8*D$272^3+$W$8*D$272^2+$X$8*D$272+$Y$8","v":1.7908533093769573E-2},null,null,{"$f":"$S$8*G$272^6+$T$8*G$272^5+$U$8*G$272^4+$V$8*G$272^3+$W$8*G$272^2+$X$8*G$272+$Y$8","v":1.7933776565722696E-2},null,null,{"$f":"$S$8*J$272^6+$T$8*J$272^5+$U$8*J$272^4+$V$8*J$272^3+$W$8*J$272^2+$X$8*J$272+$Y$8","v":1.7908533093769573E-2},null,null,{"$f":"$S$8*M$272^6+$T$8*M$272^5+$U$8*M$272^4+$V$8*M$272^3+$W$8*M$272^2+$X$8*M$272+$Y$8","v":1.7908533093769573E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D277","v":55.839302681239857},null,null,{"$f":"1/G277","v":55.760703627328922},null,null,{"$f":"1/J277","v":55.839302681239857},null,null,{"$f":"1/M277","v":55.839302681239857},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$272^$AC$8*D$275+1","v":1.0154645968231819},null,null,{"$f":"$AB$8*G$272^$AC$8*G$275+1","v":1.015380528503758},null,null,{"$f":"$AB$8*J$272^$AC$8*J$275+1","v":1.0154645968231819},null,null,{"$f":"$AB$8*M$272^$AC$8*M$275+1","v":1.0154645968231819},null,null,null,0]
[null,"density","lb/cft",{"$f":"D279*D278","v":56.702834984092853},null,null,{"$f":"G279*G278","v":56.61833271885866},null,null,{"$f":"J279*J278","v":56.702834984092853},null,null,{"$f":"M279*M278","v":56.702834984092853},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$272^$T$12","v":0.382085418559231},null,null,{"$f":"$S$12*G$272^$T$12","v":0.37920799752165446},null,null,{"$f":"$S$12*J$272^$T$12","v":0.382085418559231},null,null,{"$f":"$S$12*M$272^$T$12","v":0.382085418559231},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D281/3600","v":1.0613483848867529E-4},null,null,{"$f":"G281/3600","v":1.0533555486712624E-4},null,null,{"$f":"J281/3600","v":1.0613483848867529E-4},null,null,{"$f":"M281/3600","v":1.0613483848867529E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$272^$AC$10*D$275+1","v":1.0340320312139046},null,null,{"$f":"$AB$10*G$272^$AC$10*G$275+1","v":1.0338819312061744},null,null,{"$f":"$AB$10*J$272^$AC$10*J$275+1","v":1.0340320312139046},null,null,{"$f":"$AB$10*M$272^$AC$10*M$275+1","v":1.0340320312139046},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D282*D283","v":1.0974682262500462E-4},null,null,{"$f":"G282*G283","v":1.0890452689069843E-4},null,null,{"$f":"J282*J283","v":1.0974682262500462E-4},null,null,{"$f":"M282*M283","v":1.0974682262500462E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$272^6+$T$9*D$272^5+$U$9*D$272^4+$V$9*D$272^3+$W$9*D$272^2+$X$9*D$272+$Y$9","v":1.0462418190945539},null,null,{"$f":"$S$9*G$272^6+$T$9*G$272^5+$U$9*G$272^4+$V$9*G$272^3+$W$9*G$272^2+$X$9*G$272+$Y$9","v":1.0472871190682798},null,null,{"$f":"$S$9*J$272^6+$T$9*J$272^5+$U$9*J$272^4+$V$9*J$272^3+$W$9*J$272^2+$X$9*J$272+$Y$9","v":1.0462418190945539},null,null,{"$f":"$S$9*M$272^6+$T$9*M$272^5+$U$9*M$272^4+$V$9*M$272^3+$W$9*M$272^2+$X$9*M$272+$Y$9","v":1.0462418190945539},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$272^$AC$9*D$275+1","v":0.98053102414159932},null,null,{"$f":"$AB$9*G$272^$AC$9*G$275+1","v":0.98057549348892203},null,null,{"$f":"$AB$9*J$272^$AC$9*J$275+1","v":0.98053102414159932},null,null,{"$f":"$AB$9*M$272^$AC$9*M$275+1","v":0.98053102414159932},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D285*D286","v":1.0258725623765528},null,null,{"$f":"G285*G286","v":1.0269440836049699},null,null,{"$f":"J285*J286","v":1.0258725623765528},null,null,{"$f":"M285*M286","v":1.0258725623765528},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$272^6+$T$10*D$272^5+$U$10*D$272^4+$V$10*D$272^3+$W$10*D$272^2+$X$10*D$272+$Y$10","v":0.3915185811742018},null,null,{"$f":"$S$10*G$272^6+$T$10*G$272^5+$U$10*G$272^4+$V$10*G$272^3+$W$10*G$272^2+$X$10*G$272+$Y$10","v":0.39124078833223064},null,null,{"$f":"$S$10*J$272^6+$T$10*J$272^5+$U$10*J$272^4+$V$10*J$272^3+$W$10*J$272^2+$X$10*J$272+$Y$10","v":0.3915185811742018},null,null,{"$f":"$S$10*M$272^6+$T$10*M$272^5+$U$10*M$272^4+$V$10*M$272^3+$W$10*M$272^2+$X$10*M$272+$Y$10","v":0.3915185811742018},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$272^$AC$11*D$275+1","v":1.0261448609750512},null,null,{"$f":"$AB$11*G$272^$AC$11*G$275+1","v":1.0260167792047166},null,null,{"$f":"$AB$11*J$272^$AC$11*J$275+1","v":1.0261448609750512},null,null,{"$f":"$AB$11*M$272^$AC$11*M$275+1","v":1.0261448609750512},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D288*D289","v":0.40175478004815057},null,null,{"$f":"G288*G289","v":0.40141961353814953},null,null,{"$f":"J288*J289","v":0.40175478004815057},null,null,{"$f":"M288*M289","v":0.40175478004815057},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D82","v":22.75},null,null,{"$f":"D292","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!H82","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!J82","v":22.75},null,null,null,0]
[null,null,"ft",{"$f":"D292/12","v":1.8958333333333333},null,null,{"$f":"G292/12","v":1.8958333333333333},null,null,{"$f":"J292/12","v":1.8958333333333333},null,null,{"$f":"M292/12","v":1.8958333333333333},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D81","v":24},null,null,{"$f":"D294","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!H81","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!J81","v":24},null,null,null,0]
[null,null,"ft",{"$f":"D294/12","v":2},null,null,{"$f":"G294/12","v":2},null,null,{"$f":"J294/12","v":2},null,null,{"$f":"M294/12","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D295-D293)/D280/(D295/D300)","v":1.2247085082064434E-3},null,null,{"$f":"0.5*(G295-G293)/G280/(G295/G300)","v":1.2265363727553508E-3},null,null,{"$f":"0.5*(J295-J293)/J280/(J295/J300)","v":1.1481642264435407E-3},null,null,{"$f":"0.5*(M295-M293)/M280/(M295/M300)","v":1.1481642264435407E-3},null,null,null,7.6544281762902728E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D83","v":32},null,null,{"$f":"D299","v":32},null,null,{"$f":"'Well Field Dvlpmnt A1'!H83","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!J83","v":30},null,null,null,2]
[null,null,"ft",{"$f":"D299/12","v":2.6666666666666665},null,null,{"$f":"G299/12","v":2.6666666666666665},null,null,{"$f":"J299/12","v":2.5},null,null,{"$f":"M299/12","v":2.5},null,null,null,{"$f":"D300-M300","v":0.16666666666666652}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D300-D295)/D28","v":0.38314176245210718},null,null,{"$f":"0.5*(G300-G295)/G28","v":0.38314176245210718},null,null,{"$f":"0.5*(J300-J295)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M300-M295)/M28","v":0.28735632183908044},null,null,null,9.578544061302674E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,D297+D301+D232/(D229/D300),0)","v":0.92221923185445231},null,null,{"$f":"IF(G31=3,G297+G301+G232/(G229/G300),0)","v":0.91946031285563534},null,null,{"$f":"IF(J31=3,J297+J301+J232/(J229/J300),0)","v":0.792741449403779},null,null,{"$f":"IF(M31=3,M297+M301+M232/(M229/M300),0)","v":0.792741449403779},null,null,null,0.12947778245067332]
[null,"U","btu/h-ft^2-F",{"$f":"1/D303","v":1.0843408654459976},null,null,{"$f":"1/G303","v":1.087594522589264},null,null,{"$f":"1/J303","v":1.2614453309488234},null,null,{"$f":"1/M303","v":1.2614453309488234},null,null,null,-0.17710446550282577]
[null,null,"btu/d-ft^2-F",{"$f":"D304*24","v":26.024180770703943},null,null,{"$f":"G304*24","v":26.102268542142337},null,null,{"$f":"J304*24","v":30.274687942771763},null,null,{"$f":"M304*24","v":30.274687942771763},null,null,null,-4.2505071720678202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D307*10.764","v":1.1295663157894766},null,null,{"$f":"G307*10.764","v":1.1295663157894766},null,null,{"$f":"J307*10.764","v":1.1295663157894766},null,null,{"$f":"M307*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D300/(2*(D309*D308)^0.5))-0.29+(0.5*D300)^2/(4*D308*D309)","v":3.1274086541734443},null,null,{"$f":"-LN(0.5*G300/(2*(G309*G308)^0.5))-0.29+(0.5*G300)^2/(4*G308*G309)","v":3.1274086541734443},null,null,{"$f":"-LN(0.5*J300/(2*(J309*J308)^0.5))-0.29+(0.5*J300)^2/(4*J308*J309)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*M300/(2*(M309*M308)^0.5))-0.29+(0.5*M300)^2/(4*M308*M309)","v":3.1918166380148305},null,null,null,-6.440798384138624E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D287","v":1.0258725623765528},null,null,{"$f":"G287","v":1.0269440836049699},null,null,{"$f":"J287","v":1.0258725623765528},null,null,{"$f":"M287","v":1.0258725623765528},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D317>0,D312*D287/(2*PI()*0.5*D293*D305*D314)*(D314+D293*D305*D310),0)","v":212600.43340355169},null,null,{"$f":"IF(G317>0,G312*G287/(2*PI()*0.5*G293*G305*G314)*(G314+G293*G305*G310),0)","v":531678.68719420244},null,null,{"$f":"IF(J317>0,J312*J287/(2*PI()*0.5*J293*J305*J314)*(J314+J293*J305*J310),0)","v":208860.291682332},null,null,{"$f":"IF(M317>0,M312*M287/(2*PI()*0.5*M293*M305*M314)*(M314+M293*M305*M310),0)","v":208860.291682332},null,null,null,3740.1417212196975]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D79","v":2460.6224999999999},{"$f":"D317","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A1'!D79","v":2460.6224999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!H79","v":2460.6224999999999},{"$f":"J317","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A1'!J79","v":2460.6224999999999},null,null,null,0]
[null,"z1",null,{"$f":"D317/3","v":820.20749999999998},null,null,{"$f":"G317/3","v":820.20749999999998},null,null,{"$f":"J317/3","v":820.20749999999998},null,null,{"$f":"M317/3","v":820.20749999999998},null,null,null,0]
[null,"b1","F",{"$f":"D259-D316*D318","v":99.544550000000015},null,null,{"$f":"G259-G316*G318","v":99.544550000000015},null,null,{"$f":"J259-J316*J318","v":99.544550000000015},null,null,{"$f":"M259-M316*M318","v":99.544550000000015},null,null,null,0]
[null,"To","F",{"$f":"D258","v":343.34907015326462},null,null,{"$f":"G258","v":345.52974271493076},null,null,{"$f":"J258","v":343.34907015326462},null,null,{"$f":"M258","v":343.34907015326462},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$264=3,D$316*D318+D319-D$316*D$315+(D320+D$316*D$315-D319)*EXP(-D318/D$315),D320)","v":342.45797119986673},null,null,{"$f":"IF(A$264=3,G$316*G318+G319-G$316*G$315+(G320+G$316*G$315-G319)*EXP(-G318/G$315),G320)","v":345.16964081516562},null,null,{"$f":"IF(A$264=3,J$316*J318+J319-J$316*J$315+(J320+J$316*J$315-J319)*EXP(-J318/J$315),J320)","v":342.4420458177201},null,null,{"$f":"IF(A$264=3,M$316*M318+M319-M$316*M$315+(M320+M$316*M$315-M319)*EXP(-M318/M$315),M320)","v":342.4420458177201},null,null,null,1.5925382146633638E-2]
[null,"z2","ft",{"$f":"D317/3","v":820.20749999999998},null,null,{"$f":"G317/3","v":820.20749999999998},null,null,{"$f":"J317/3","v":820.20749999999998},null,null,{"$f":"M317/3","v":820.20749999999998},null,null,null,0]
[null,"b2","F",{"$f":"D319-D316*(D322)","v":74.794550000000015},null,null,{"$f":"G319-G316*(G322)","v":74.794550000000015},null,null,{"$f":"J319-J316*(J322)","v":74.794550000000015},null,null,{"$f":"M319-M316*(M322)","v":74.794550000000015},null,null,null,0]
[null,"To","F",{"$f":"D321","v":342.45797119986673},null,null,{"$f":"G321","v":345.16964081516562},null,null,{"$f":"J321","v":342.4420458177201},null,null,{"$f":"M321","v":342.4420458177201},null,null,null,1.5925382146633638E-2]
[null,"T,z2","F",{"$f":"IF(A$264=3,D$316*D322+D323-D$316*D$315+(D324+D$316*D$315-D323)*EXP(-D322/D$315),D324)","v":341.47500249384484},null,null,{"$f":"IF(A$264=3,G$316*G322+G323-G$316*G$315+(G324+G$316*G$315-G323)*EXP(-G322/G$315),G324)","v":344.77194223281367},null,null,{"$f":"IF(A$264=3,J$316*J322+J323-J$316*J$315+(J324+J$316*J$315-J323)*EXP(-J322/J$315),J324)","v":341.4415722279773},null,null,{"$f":"IF(A$264=3,M$316*M322+M323-M$316*M$315+(M324+M$316*M$315-M323)*EXP(-M322/M$315),M324)","v":341.4415722279773},null,null,null,3.3430265867536946E-2]
[null,"z3","ft",{"$f":"D317/3","v":820.20749999999998},null,null,{"$f":"G317/3","v":820.20749999999998},null,null,{"$f":"J317/3","v":820.20749999999998},null,null,{"$f":"M317/3","v":820.20749999999998},null,null,null,0]
[null,"b3","F",{"$f":"D323-D316*(D326)","v":50.044550000000015},null,null,{"$f":"G323-G316*(G326)","v":50.044550000000015},null,null,{"$f":"J323-J316*(J326)","v":50.044550000000015},null,null,{"$f":"M323-M316*(M326)","v":50.044550000000015},null,null,null,0]
[null,"To","F",{"$f":"D325","v":341.47500249384484},null,null,{"$f":"G325","v":344.77194223281367},null,null,{"$f":"J325","v":341.4415722279773},null,null,{"$f":"M325","v":341.4415722279773},null,null,null,3.3430265867536946E-2]
[null,"T,z3","F",{"$f":"IF(A$264=3,D$316*D326+D327-D$316*D$315+(D328+D$316*D$315-D327)*EXP(-D326/D$315),D328)","v":340.40051778374072},null,null,{"$f":"IF(A$264=3,G$316*G326+G327-G$316*G$315+(G328+G$316*G$315-G327)*EXP(-G326/G$315),G328)","v":344.336704922629},null,null,{"$f":"IF(A$264=3,J$316*J326+J327-J$316*J$315+(J328+J$316*J$315-J327)*EXP(-J326/J$315),J328)","v":340.34801564549798},null,null,{"$f":"IF(A$264=3,M$316*M326+M327-M$316*M$315+(M328+M$316*M$315-M327)*EXP(-M326/M$315),M328)","v":340.34801564549798},null,null,null,5.2502138242743968E-2,{"$f":"D320-D329","v":2.9485523695238953}]
[null,"T,b","F",{"$f":"D327","v":50.044550000000015},null,null,{"$f":"G327","v":50.044550000000015},null,null,{"$f":"J327","v":50.044550000000015},null,null,{"$f":"M327","v":50.044550000000015},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":3},"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480,null,null,1480,null,null,1480,null,null,null,0]
[null,"Density, rho","kg/m^3",2300,null,null,2300,null,null,2300,null,null,2300,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D334/(D335*D336)","v":0.10152761457109283},null,null,{"$f":"G334/(G335*G336)","v":0.10152761457109283},null,null,{"$f":"J334/(J335*J336)","v":0.10152761457109283},null,null,{"$f":"M334/(M335*M336)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D338*D377/D368)","v":2.0779657565670515},{"$f":"G337*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J338*J377/J368)","v":2.1002421512782035},{"$f":"M337*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D329","v":340.40051778374072},null,null,{"$f":"G329","v":344.336704922629},null,null,{"$f":"J329","v":340.34801564549798},null,null,{"$f":"M329","v":340.34801564549798},null,null,null,5.2502138242743968E-2]
[null,"P,sat","psi",{"$f":"$S$5*D$340^6+$T$5*D$340^5+$U$5*D$340^4+$V$5*D$340^3+$W$5*D$340^2+$X$5*D$340+$Y$5","v":118.63271609663686},null,null,{"$f":"$S$5*G$340^6+$T$5*G$340^5+$U$5*G$340^4+$V$5*G$340^3+$W$5*G$340^2+$X$5*G$340+$Y$5","v":124.99229799244719},null,null,{"$f":"$S$5*J$340^6+$T$5*J$340^5+$U$5*J$340^4+$V$5*J$340^3+$W$5*J$340^2+$X$5*J$340+$Y$5","v":118.54965493582506},null,null,{"$f":"$S$5*M$340^6+$T$5*M$340^5+$U$5*M$340^4+$V$5*M$340^3+$W$5*M$340^2+$X$5*M$340+$Y$5","v":118.54965493582506},null,null,null,8.3061160811794821E-2]
[null,"P,gf","psi",{"$f":"D196","v":3227.4696982376327},null,null,{"$f":"G196","v":3195.8397633629484},null,null,{"$f":"J196","v":3227.4696982376327},null,null,{"$f":"M196","v":3227.4696982376327},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D342/D341","v":27.205561875600765},null,null,{"$f":"G342/G341","v":25.568293524422288},null,null,{"$f":"J342/J341","v":27.224623302233745},null,null,{"$f":"M342/M341","v":27.224623302233745},null,null,null,-1.9061426632980272E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$340^6+$T$8*D$340^5+$U$8*D$340^4+$V$8*D$340^3+$W$8*D$340^2+$X$8*D$340+$Y$8","v":1.7874736560065132E-2},null,null,{"$f":"$S$8*G$340^6+$T$8*G$340^5+$U$8*G$340^4+$V$8*G$340^3+$W$8*G$340^2+$X$8*G$340+$Y$8","v":1.7919939638188727E-2},null,null,{"$f":"$S$8*J$340^6+$T$8*J$340^5+$U$8*J$340^4+$V$8*J$340^3+$W$8*J$340^2+$X$8*J$340+$Y$8","v":1.7874138250299591E-2},null,null,{"$f":"$S$8*M$340^6+$T$8*M$340^5+$U$8*M$340^4+$V$8*M$340^3+$W$8*M$340^2+$X$8*M$340+$Y$8","v":1.7874138250299591E-2},null,null,null,5.983097655405667E-7]
[null,"density-sat","lb/cft",{"$f":"1/D345","v":55.944880454023107},null,null,{"$f":"1/G345","v":55.803759398213899},null,null,{"$f":"1/J345","v":55.9467531243493},null,null,{"$f":"1/M345","v":55.9467531243493},null,null,null,-1.8726703261933153E-3]
[null,"P correction to rho",null,{"$f":"$AB$8*D$340^$AC$8*D$343+1","v":1.0153720184996173},null,null,{"$f":"$AB$8*G$340^$AC$8*G$343+1","v":1.0153436378091727},null,null,{"$f":"$AB$8*J$340^$AC$8*J$343+1","v":1.0153703655151154},null,null,{"$f":"$AB$8*M$340^$AC$8*M$343+1","v":1.0153703655151154},null,null,null,1.6529845019430667E-6]
[null,"density","lb/cft",{"$f":"D347*D346","v":56.804866191321231},null,null,{"$f":"G347*G346","v":56.659992070810311},null,null,{"$f":"J347*J346","v":56.806675169254476},null,null,{"$f":"M347*M346","v":56.806675169254476},null,null,null,-1.8089779332441935E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$340^$T$12","v":0.38604042620054591},null,null,{"$f":"$S$12*G$340^$T$12","v":0.38077727049189725},null,null,{"$f":"$S$12*J$340^$T$12","v":0.38611153074848886},null,null,{"$f":"$S$12*M$340^$T$12","v":0.38611153074848886},null,null,null,-7.1104547942957286E-5]
[null,null,"lb/ft-s",{"$f":"D349/3600","v":1.0723345172237386E-4},null,null,{"$f":"G349/3600","v":1.0577146402552702E-4},null,null,{"$f":"J349/3600","v":1.0725320298569135E-4},null,null,{"$f":"M349/3600","v":1.0725320298569135E-4},null,null,null,-1.9751263317493496E-8]
[null,"P correction to mu",null,{"$f":"$AB$10*D$340^$AC$10*D$343+1","v":1.0337808344530393},null,null,{"$f":"$AB$10*G$340^$AC$10*G$343+1","v":1.0337816370076913},null,null,{"$f":"$AB$10*J$340^$AC$10*J$343+1","v":1.0337763537415126},null,null,{"$f":"$AB$10*M$340^$AC$10*M$343+1","v":1.0337763537415126},null,null,null,4.480711526699821E-6]
[null,"viscosity","lb/ft-s",{"$f":"D350*D351","v":1.1085588720283535E-4},null,null,{"$f":"G350*G351","v":1.0934459722900945E-4},null,null,{"$f":"J350*J351","v":1.1087582510964631E-4},null,null,{"$f":"M350*M351","v":1.1087582510964631E-4},null,null,null,-1.9937906810960017E-8]
[null,"specific heat-sat",null,{"$f":"$S$9*D$340^6+$T$9*D$340^5+$U$9*D$340^4+$V$9*D$340^3+$W$9*D$340^2+$X$9*D$340+$Y$9","v":1.0448537655457308},null,null,{"$f":"$S$9*G$340^6+$T$9*G$340^5+$U$9*G$340^4+$V$9*G$340^3+$W$9*G$340^2+$X$9*G$340+$Y$9","v":1.0467132516024156},null,null,{"$f":"$S$9*J$340^6+$T$9*J$340^5+$U$9*J$340^4+$V$9*J$340^3+$W$9*J$340^2+$X$9*J$340+$Y$9","v":1.0448293111159899},null,null,{"$f":"$S$9*M$340^6+$T$9*M$340^5+$U$9*M$340^4+$V$9*M$340^3+$W$9*M$340^2+$X$9*M$340+$Y$9","v":1.0448293111159899},null,null,null,2.4454429740972117E-5]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$340^$AC$9*D$343+1","v":0.98073081615197344},null,null,{"$f":"$AB$9*G$340^$AC$9*G$343+1","v":0.98065555317076891},null,null,{"$f":"$AB$9*J$340^$AC$9*J$343+1","v":0.98073437351420933},null,null,{"$f":"$AB$9*M$340^$AC$9*M$343+1","v":0.98073437351420933},null,null,null,-3.5573622358953116E-6]
[null,"Cp","btu/lb-F",{"$f":"D353*D354","v":1.0247202862431273},null,null,{"$f":"G353*G354","v":1.026465162761341},null,null,{"$f":"J353*J354","v":1.0247000198666232},null,null,{"$f":"M353*M354","v":1.0247000198666232},null,null,null,2.0266376504096684E-5]
[null,"thermal conductivity",null,{"$f":"$S$10*D$340^6+$T$10*D$340^5+$U$10*D$340^4+$V$10*D$340^3+$W$10*D$340^2+$X$10*D$340+$Y$10","v":0.39188048496233008},null,null,{"$f":"$S$10*G$340^6+$T$10*G$340^5+$U$10*G$340^4+$V$10*G$340^3+$W$10*G$340^2+$X$10*G$340+$Y$10","v":0.39139383467701871},null,null,{"$f":"$S$10*J$340^6+$T$10*J$340^5+$U$10*J$340^4+$V$10*J$340^3+$W$10*J$340^2+$X$10*J$340+$Y$10","v":0.39188678604155058},null,null,{"$f":"$S$10*M$340^6+$T$10*M$340^5+$U$10*M$340^4+$V$10*M$340^3+$W$10*M$340^2+$X$10*M$340+$Y$10","v":0.39188678604155058},null,null,null,-6.3010792205053789E-6]
[null,"P correction to k",null,{"$f":"$AB$11*D$340^$AC$11*D$343+1","v":1.025969233310674},null,null,{"$f":"$AB$11*G$340^$AC$11*G$343+1","v":1.0259467208853914},null,null,{"$f":"$AB$11*J$340^$AC$11*J$343+1","v":1.0259660991380575},null,null,{"$f":"$AB$11*M$340^$AC$11*M$343+1","v":1.0259660991380575},null,null,null,3.1341726165479145E-6]
[null,"k","btu/h-ft-F",{"$f":"D356*D357","v":0.40205732070621691},null,null,{"$f":"G356*G357","v":0.40154922126164633},null,null,{"$f":"J356*J357","v":0.40206255717880018},null,null,{"$f":"M356*M357","v":0.40206255717880018},null,null,null,-5.2364725832698689E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D88","v":32.624000000000002},null,null,{"$f":"D360","v":32.624000000000002},null,null,{"$f":"'Well Field Dvlpmnt A1'!H88","v":30.623999999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!J88","v":30.623999999999999},null,null,null,2.0000000000000036]
[null,null,"ft",{"$f":"D360/12","v":2.718666666666667},null,null,{"$f":"G360/12","v":2.718666666666667},null,null,{"$f":"J360/12","v":2.552},null,null,{"$f":"M360/12","v":2.552},null,null,null,0.16666666666666696]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D87","v":34},null,null,{"$f":"D362","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!H87","v":32},null,null,{"$f":"'Well Field Dvlpmnt A1'!J87","v":32},null,null,null,2]
[null,null,"ft",{"$f":"D362/12","v":2.8333333333333335},null,null,{"$f":"G362/12","v":2.8333333333333335},null,null,{"$f":"J362/12","v":2.6666666666666665},null,null,{"$f":"M362/12","v":2.6666666666666665},null,null,null,0.16666666666666696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D364-M364","v":0}]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D363-D361)/D27/(D363/D368)","v":1.3490196078431351E-3},null,null,{"$f":"0.5*(G363-G361)/G27/(G363/G368)","v":1.3490196078431351E-3},null,null,{"$f":"0.5*(J363-J361)/J27/(J363/J368)","v":1.3616666666666645E-3},null,null,{"$f":"0.5*(M363-M361)/M27/(M363/M368)","v":1.3616666666666645E-3},null,null,null,-1.2647058823529343E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D89","v":40},null,null,{"$f":"D367","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!H89","v":38},null,null,{"$f":"'Well Field Dvlpmnt A1'!J89","v":38},null,null,null,2]
[null,null,"ft",{"$f":"D367/12","v":3.3333333333333335},null,null,{"$f":"G367/12","v":3.3333333333333335},null,null,{"$f":"J367/12","v":3.1666666666666665},null,null,{"$f":"M367/12","v":3.1666666666666665},null,null,null,0.16666666666666696]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D368-D363)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G368-G363)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J368-J363)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M368-M363)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(A332=3,D303/(D300/D368),0)+D365+D369","v":1.4414793812649891},null,null,{"$f":"IF(A332=3,G303/(G300/G368),0)+G365+G369","v":1.4380307325164678},null,null,{"$f":"IF(A332=3,J303/(J300/J368),0)+J365+J369","v":1.2928571577505339},null,null,{"$f":"IF(A332=3,M303/(M300/M368),0)+M365+M369","v":1.2928571577505339},null,null,null,0.1486222235144552]
[null,"U","btu/h-ft^2-F",{"$f":"1/D371","v":0.69373174045849817},null,null,{"$f":"1/G371","v":0.69539543028406614},null,null,{"$f":"1/J371","v":0.77348065407312172},null,null,{"$f":"1/M371","v":0.77348065407312172},null,null,null,-7.9748913614623551E-2]
[null,null,"btu/d-ft^2-F",{"$f":"D372*24","v":16.649561771003956},null,null,{"$f":"G372*24","v":16.689490326817587},null,null,{"$f":"J372*24","v":18.563535697754922},null,null,{"$f":"M372*24","v":18.563535697754922},null,null,null,-1.9139739267509661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D375*10.764","v":1.1295663157894766},null,null,{"$f":"G375*10.764","v":1.1295663157894766},null,null,{"$f":"J375*10.764","v":1.1295663157894766},null,null,{"$f":"M375*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D368/(2*(D377*D376)^0.5))-0.29+(0.5*D368)^2/(4*D376*D377)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*G368/(2*(G377*G376)^0.5))-0.29+(0.5*G368)^2/(4*G376*G377)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*J368/(2*(J377*J376)^0.5))-0.29+(0.5*J368)^2/(4*J376*J377)","v":2.9560005397016043},null,null,{"$f":"-LN(0.5*M368/(2*(M377*M376)^0.5))-0.29+(0.5*M368)^2/(4*M376*M377)","v":2.9560005397016043},null,null,null,-5.1129070047189362E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D355","v":1.0247202862431273},null,null,{"$f":"G355","v":1.026465162761341},null,null,{"$f":"J355","v":1.0247000198666232},null,null,{"$f":"M355","v":1.0247000198666232},null,null,null,2.0266376504096684E-5]
[null,"k,rock","btu/ft-day-F",{"$f":"D334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D380*D355/(2*PI()*0.5*D361*D373*D382)*(D382+D361*D373*D378)","v":185054.7834474229},null,null,{"$f":"G380*G355/(2*PI()*0.5*G361*G373*G382)*(G382+G361*G373*G378)","v":463095.78384840797},null,null,{"$f":"J380*J355/(2*PI()*0.5*J361*J373*J382)*(J382+J361*J373*J378)","v":184897.09493744408},null,null,{"$f":"M380*M355/(2*PI()*0.5*M361*M373*M382)*(M382+M361*M373*M378)","v":184897.09493744408},null,null,null,157.68850997881964]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D85-'Well Field Dvlpmnt A1'!D91","v":450},{"$f":"D385","v":450},null,{"$f":"D385","v":450},{"$f":"G385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!H85-'Well Field Dvlpmnt A1'!H91","v":450},{"$f":"J385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!J85-'Well Field Dvlpmnt A1'!J91","v":450},{"$f":"M385","v":450},null,null,0]
[null,"z1",null,{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b1","F",{"$f":"D330-D384*D386","v":45.518256348698365},null,null,{"$f":"G330-G384*G386","v":45.518256348698365},null,null,{"$f":"J330-J384*J386","v":45.518256348698365},null,null,{"$f":"M330-M384*M386","v":45.518256348698365},null,null,null,0]
[null,"To","F",{"$f":"D329","v":340.40051778374072},null,null,{"$f":"G329","v":344.336704922629},null,null,{"$f":"J329","v":340.34801564549798},null,null,{"$f":"M329","v":340.34801564549798},null,null,null,5.2502138242743968E-2]
[null,"T,z1","F",{"$f":"D$384*D386+D387-D$384*D$383+(D388+D$384*D$383-D387)*EXP(-D386/D$383)","v":340.16342563081434},null,null,{"$f":"G$384*G386+G387-G$384*G$383+(G388+G$384*G$383-G387)*EXP(-G386/G$383)","v":344.24066415732523},null,null,{"$f":"J$384*J386+J387-J$384*J$383+(J388+J$384*J$383-J387)*EXP(-J386/J$383)","v":340.11076394772317},null,null,{"$f":"M$384*M386+M387-M$384*M$383+(M388+M$384*M$383-M387)*EXP(-M386/M$383)","v":340.11076394772317},null,null,null,5.2661683091173472E-2]
[null,"z2","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b2","F",{"$f":"D387-D384*(D390)","v":40.991962697396715},null,null,{"$f":"G387-G384*(G390)","v":40.991962697396715},null,null,{"$f":"J387-J384*(J390)","v":40.991962697396715},null,null,{"$f":"M387-M384*(M390)","v":40.991962697396715},null,null,null,0]
[null,"To","F",{"$f":"D389","v":340.16342563081434},null,null,{"$f":"G389","v":344.24066415732523},null,null,{"$f":"J389","v":340.11076394772317},null,null,{"$f":"M389","v":340.11076394772317},null,null,null,5.2661683091173472E-2]
[null,"T,z2","F",{"$f":"D$384*D390+D391-D$384*D$383+(D392+D$384*D$383-D391)*EXP(-D390/D$383)","v":339.92285818516393},null,null,{"$f":"G$384*G390+G391-G$384*G$383+(G392+G$384*G$383-G391)*EXP(-G390/G$383)","v":344.14318863415065},null,null,{"$f":"J$384*J390+J391-J$384*J$383+(J392+J$384*J$383-J391)*EXP(-J390/J$383)","v":339.87003412392187},null,null,{"$f":"M$384*M390+M391-M$384*M$383+(M392+M$384*M$383-M391)*EXP(-M390/M$383)","v":339.87003412392187},null,null,null,5.2824061242063181E-2]
[null,"z3","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b3","F",{"$f":"D391-D384*(D394)","v":36.465669046095066},null,null,{"$f":"G391-G384*(G394)","v":36.465669046095066},null,null,{"$f":"J391-J384*(J394)","v":36.465669046095066},null,null,{"$f":"M391-M384*(M394)","v":36.465669046095066},null,null,null,0]
[null,"To","F",{"$f":"D393","v":339.92285818516393},null,null,{"$f":"G393","v":344.14318863415065},null,null,{"$f":"J393","v":339.87003412392187},null,null,{"$f":"M393","v":339.87003412392187},null,null,null,5.2824061242063181E-2]
[null,"T,z3","F",{"$f":"D$384*D394+D395-D$384*D$383+(D396+D$384*D$383-D395)*EXP(-D394/D$383)","v":339.67881826261873},null,null,{"$f":"G$384*G394+G395-G$384*G$383+(G396+G$384*G$383-G395)*EXP(-G394/G$383)","v":344.04427881776064},null,null,{"$f":"J$384*J394+J395-J$384*J$383+(J396+J$384*J$383-J395)*EXP(-J394/J$383)","v":339.62582899462086},null,null,{"$f":"M$384*M394+M395-M$384*M$383+(M396+M$384*M$383-M395)*EXP(-M394/M$383)","v":339.62582899462086},null,null,null,5.2989267997872957E-2,{"$f":"D388-D397","v":0.72169952112199098}]
[null,"T,b","F",{"$f":"D395","v":36.465669046095066},null,null,{"$f":"G395","v":36.465669046095066},null,null,{"$f":"J395","v":36.465669046095066},null,null,{"$f":"M395","v":36.465669046095066},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conductor Pipe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D334","v":345600},null,null,{"$f":"G334","v":345600},null,null,{"$f":"J334","v":345600},null,null,{"$f":"M334","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D335","v":1480},null,null,{"$f":"G335","v":1480},null,null,{"$f":"J335","v":1480},null,null,{"$f":"M335","v":1480},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D336","v":2300},null,null,{"$f":"G336","v":2300},null,null,{"$f":"J336","v":2300},null,null,{"$f":"M336","v":2300},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D402/(D403*D404)","v":0.10152761457109283},null,null,{"$f":"G402/(G403*G404)","v":0.10152761457109283},null,null,{"$f":"J402/(J403*J404)","v":0.10152761457109283},null,null,{"$f":"M402/(M403*M404)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D406*D444/D435)","v":1.9810557435589948},{"$f":"G405*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J406*J444/J435)","v":1.9987845105194266},{"$f":"M405*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D397","v":339.67881826261873},null,null,{"$f":"G397","v":344.04427881776064},null,null,{"$f":"J397","v":339.62582899462086},null,null,{"$f":"M397","v":339.62582899462086},null,null,null,5.2989267997872957E-2]
[null,"P,sat","psi",{"$f":"$S$5*D$408^6+$T$5*D$408^5+$U$5*D$408^4+$V$5*D$408^3+$W$5*D$408^2+$X$5*D$408+$Y$5","v":117.49497307342757},null,null,{"$f":"$S$5*G$408^6+$T$5*G$408^5+$U$5*G$408^4+$V$5*G$408^3+$W$5*G$408^2+$X$5*G$408+$Y$5","v":124.51077106003972},null,null,{"$f":"$S$5*J$408^6+$T$5*J$408^5+$U$5*J$408^4+$V$5*J$408^3+$W$5*J$408^2+$X$5*J$408+$Y$5","v":117.41177808679348},null,null,{"$f":"$S$5*M$408^6+$T$5*M$408^5+$U$5*M$408^4+$V$5*M$408^3+$W$5*M$408^2+$X$5*M$408+$Y$5","v":117.41177808679348},null,null,null,8.3194986634097745E-2]
[null,"P,gf","psi",{"$f":"D342","v":3227.4696982376327},null,null,{"$f":"G342","v":3195.8397633629484},null,null,{"$f":"J342","v":3227.4696982376327},null,null,{"$f":"M342","v":3227.4696982376327},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D410/D409","v":27.469002407623435},null,null,{"$f":"G410/G409","v":25.667175105854081},null,null,{"$f":"J410/J409","v":27.48846624102578},null,null,{"$f":"M410/M409","v":27.48846624102578},null,null,null,-1.9463833402344477E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$408^6+$T$8*D$408^5+$U$8*D$408^4+$V$8*D$408^3+$W$8*D$408^2+$X$8*D$408+$Y$8","v":1.7866522727584652E-2},null,null,{"$f":"$S$8*G$408^6+$T$8*G$408^5+$U$8*G$408^4+$V$8*G$408^3+$W$8*G$408^2+$X$8*G$408+$Y$8","v":1.7916557774059767E-2},null,null,{"$f":"$S$8*J$408^6+$T$8*J$408^5+$U$8*J$408^4+$V$8*J$408^3+$W$8*J$408^2+$X$8*J$408+$Y$8","v":1.7865920543586614E-2},null,null,{"$f":"$S$8*M$408^6+$T$8*M$408^5+$U$8*M$408^4+$V$8*M$408^3+$W$8*M$408^2+$X$8*M$408+$Y$8","v":1.7865920543586614E-2},null,null,null,6.021839980378807E-7]
[null,"density-sat","lb/cft",{"$f":"1/D413","v":55.97060016922434},null,null,{"$f":"1/G413","v":55.814292712400132},null,null,{"$f":"1/J413","v":55.972486699487376},null,null,{"$f":"1/M413","v":55.972486699487376},null,null,null,-1.8865302630359793E-3]
[null,"P correction to rho",null,{"$f":"$AB$8*D$408^$AC$8*D$411+1","v":1.0153492822499759},null,null,{"$f":"$AB$8*G$408^$AC$8*G$411+1","v":1.0153345838100674},null,null,{"$f":"$AB$8*J$408^$AC$8*J$411+1","v":1.0153476116800839},null,null,{"$f":"$AB$8*M$408^$AC$8*M$411+1","v":1.0153476116800839},null,null,null,1.6705698919761147E-6]
[null,"density","lb/cft",{"$f":"D415*D414","v":56.829708708922311},null,null,{"$f":"G415*G414","v":56.670181661798061},null,null,{"$f":"J415*J414","v":56.83153069011977},null,null,{"$f":"M415*M414","v":56.83153069011977},null,null,null,-1.8219811974589106E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$408^$T$12","v":0.3870199489083519},null,null,{"$f":"$S$12*G$408^$T$12","v":0.38116373795731712},null,null,{"$f":"$S$12*J$408^$T$12","v":0.38709204827655486},null,null,{"$f":"$S$12*M$408^$T$12","v":0.38709204827655486},null,null,null,-7.2099368202960257E-5]
[null,null,"lb/ft-s",{"$f":"D417/3600","v":1.0750554136343109E-4},null,null,{"$f":"G417/3600","v":1.0587881609925475E-4},null,null,{"$f":"J417/3600","v":1.0752556896570968E-4},null,null,{"$f":"M417/3600","v":1.0752556896570968E-4},null,null,null,-2.0027602278593144E-8]
[null,"P correction to mu",null,{"$f":"$AB$10*D$408^$AC$10*D$411+1","v":1.0337192174287677},null,null,{"$f":"$AB$10*G$408^$AC$10*G$411+1","v":1.0337570336306041},null,null,{"$f":"$AB$10*J$408^$AC$10*J$411+1","v":1.0337146912173745},null,null,{"$f":"$AB$10*M$408^$AC$10*M$411+1","v":1.0337146912173745},null,null,null,4.526211393240942E-6]
[null,"viscosity","lb/ft-s",{"$f":"D418*D419","v":1.11130544087462E-4},null,null,{"$f":"G418*G419","v":1.0945297085508584E-4},null,null,{"$f":"J418*J419","v":1.1115076032136109E-4},null,null,{"$f":"M418*M419","v":1.1115076032136109E-4},null,null,null,-2.0216233899089209E-8]
[null,"specific heat-sat",null,{"$f":"$S$9*D$408^6+$T$9*D$408^5+$U$9*D$408^4+$V$9*D$408^3+$W$9*D$408^2+$X$9*D$408+$Y$9","v":1.0445184083222119},null,null,{"$f":"$S$9*G$408^6+$T$9*G$408^5+$U$9*G$408^4+$V$9*G$408^3+$W$9*G$408^2+$X$9*G$408+$Y$9","v":1.0465733244226922},null,null,{"$f":"$S$9*J$408^6+$T$9*J$408^5+$U$9*J$408^4+$V$9*J$408^3+$W$9*J$408^2+$X$9*J$408+$Y$9","v":1.0444938529729655},null,null,{"$f":"$S$9*M$408^6+$T$9*M$408^5+$U$9*M$408^4+$V$9*M$408^3+$W$9*M$408^2+$X$9*M$408+$Y$9","v":1.0444938529729655},null,null,null,2.4555349246391245E-5]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$408^$AC$9*D$411+1","v":0.98077971578465417},null,null,{"$f":"$AB$9*G$408^$AC$9*G$411+1","v":0.98067517567083751},null,null,{"$f":"$AB$9*J$408^$AC$9*J$411+1","v":0.9807833061229132},null,null,{"$f":"$AB$9*M$408^$AC$9*M$411+1","v":0.9807833061229132},null,null,null,-3.5903382590296573E-6]
[null,"Cp","btu/lb-F",{"$f":"D421*D422","v":1.0244424676460984},null,null,{"$f":"G421*G422","v":1.0263484787806361},null,null,{"$f":"J421*J422","v":1.0244221343438851},null,null,{"$f":"M421*M422","v":1.0244221343438851},null,null,null,2.0333302213293436E-5]
[null,"thermal conductivity",null,{"$f":"$S$10*D$408^6+$T$10*D$408^5+$U$10*D$408^4+$V$10*D$408^3+$W$10*D$408^2+$X$10*D$408+$Y$10","v":0.391966661444552},null,null,{"$f":"$S$10*G$408^6+$T$10*G$408^5+$U$10*G$408^4+$V$10*G$408^3+$W$10*G$408^2+$X$10*G$408+$Y$10","v":0.39143095468155992},null,null,{"$f":"$S$10*J$408^6+$T$10*J$408^5+$U$10*J$408^4+$V$10*J$408^3+$W$10*J$408^2+$X$10*J$408+$Y$10","v":0.39197295147006705},null,null,{"$f":"$S$10*M$408^6+$T$10*M$408^5+$U$10*M$408^4+$V$10*M$408^3+$W$10*M$408^2+$X$10*M$408+$Y$10","v":0.39197295147006705},null,null,null,-6.2900255150544204E-6]
[null,"P correction to k",null,{"$f":"$AB$11*D$408^$AC$11*D$411+1","v":1.0259261289599555},null,null,{"$f":"$AB$11*G$408^$AC$11*G$411+1","v":1.0259295309854295},null,null,{"$f":"$AB$11*J$408^$AC$11*J$411+1","v":1.0259229622609651},null,null,{"$f":"$AB$11*M$408^$AC$11*M$411+1","v":1.0259229622609651},null,null,null,3.1666989903644804E-6]
[null,"k","btu/h-ft-F",{"$f":"D424*D425","v":0.40212883965716667},null,null,{"$f":"G424*G425","v":0.40158057574963169},null,null,{"$f":"J424*J425","v":0.40213405149834475},null,null,{"$f":"M424*M425","v":0.40213405149834475},null,null,null,-5.2118411780766039E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D94","v":42.5},null,null,{"$f":"D428","v":42.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H94","v":40.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J94","v":40.5},null,null,null,{"$f":"D428-M428","v":2}]
[null,null,"ft",{"$f":"D428/12","v":3.5416666666666665},null,null,{"$f":"G428/12","v":3.5416666666666665},null,null,{"$f":"J428/12","v":3.375},null,null,{"$f":"M428/12","v":3.375},null,null,null,0.16666666666666652]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D93","v":44},null,null,{"$f":"D430","v":44},null,null,{"$f":"'Well Field Dvlpmnt A1'!H93","v":42},null,null,{"$f":"'Well Field Dvlpmnt A1'!J93","v":42},null,null,null,2]
[null,null,"ft",{"$f":"D430/12","v":3.6666666666666665},null,null,{"$f":"G430/12","v":3.6666666666666665},null,null,{"$f":"J430/12","v":3.5},null,null,{"$f":"M430/12","v":3.5},null,null,null,0.16666666666666652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D431-D429)/D27/(D431/D435)","v":1.4204545454545457E-3},null,null,{"$f":"0.5*(G431-G429)/G27/(G431/G435)","v":1.4204545454545457E-3},null,null,{"$f":"0.5*(J431-J429)/J27/(J431/J435)","v":1.4285714285714286E-3},null,null,{"$f":"0.5*(M431-M429)/M27/(M431/M435)","v":1.4285714285714286E-3},null,null,null,-8.1168831168828594E-6]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D95","v":50},null,null,{"$f":"D434","v":50},null,null,{"$f":"'Well Field Dvlpmnt A1'!H95","v":48},null,null,{"$f":"'Well Field Dvlpmnt A1'!J95","v":48},null,null,null,2]
[null,null,"ft",{"$f":"D434/12","v":4.166666666666667},null,null,{"$f":"G434/12","v":4.166666666666667},null,null,{"$f":"J434/12","v":4},null,null,{"$f":"M434/12","v":4},null,null,null,0.16666666666666696]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D435-D431)/D28","v":0.28735632183908072},null,null,{"$f":"0.5*(G435-G431)/G28","v":0.28735632183908072},null,null,{"$f":"0.5*(J435-J431)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M435-M431)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D433+D436+D371/(D368/D435)","v":2.0906260029657719},null,null,{"$f":"G433+G436+G371/(G368/G435)","v":2.0863151920301202},null,null,{"$f":"J433+J436+J371/(J368/J435)","v":1.9218676188472736},null,null,{"$f":"M433+M436+M371/(M368/M435)","v":1.9218676188472736},null,null,null,0.16875838411849831]
[null,"U","btu/h-ft^2-F",{"$f":"1/D438","v":0.47832563001770534},null,null,{"$f":"1/G438","v":0.47931396167754264},null,null,{"$f":"1/J438","v":0.52032720162057511},null,null,{"$f":"1/M438","v":0.52032720162057511},null,null,null,-4.2001571602869769E-2]
[null,null,"btu/d-ft^2-F",{"$f":"D439*24","v":11.479815120424927},null,null,{"$f":"G439*24","v":11.503535080261024},null,null,{"$f":"J439*24","v":12.487852838893803},null,null,{"$f":"M439*24","v":12.487852838893803},null,null,null,-1.0080377184688754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D442*10.764","v":1.1295663157894766},null,null,{"$f":"G442*10.764","v":1.1295663157894766},null,null,{"$f":"J442*10.764","v":1.1295663157894766},null,null,{"$f":"M442*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D435/(2*(D444*D443)^0.5))-0.29+(0.5*D435)^2/(4*D443*D444)","v":2.6826753664576746},null,null,{"$f":"-LN(0.5*G435/(2*(G444*G443)^0.5))-0.29+(0.5*G435)^2/(4*G443*G444)","v":2.6826753664576746},null,null,{"$f":"-LN(0.5*J435/(2*(J444*J443)^0.5))-0.29+(0.5*J435)^2/(4*J443*J444)","v":2.7232910278323477},null,null,{"$f":"-LN(0.5*M435/(2*(M444*M443)^0.5))-0.29+(0.5*M435)^2/(4*M443*M444)","v":2.7232910278323477},null,null,null,-4.0615661374673095E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D423","v":1.0244424676460984},null,null,{"$f":"G423","v":1.0263484787806361},null,null,{"$f":"J423","v":1.0244221343438851},null,null,{"$f":"M423","v":1.0244221343438851},null,null,null,2.0333302213293436E-5]
[null,"k,rock","btu/ft-day-F",{"$f":"D402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D447*D423/(2*PI()*0.5*D429*D440*D449)*(D449+D429*D440*D445)","v":181271.467782416},null,null,{"$f":"G447*G423/(2*PI()*0.5*G429*G440*G449)*(G449+G429*G440*G445)","v":453706.2275237657},null,null,{"$f":"J447*J423/(2*PI()*0.5*J429*J440*J449)*(J449+J429*J440*J445)","v":180928.47794707547},null,null,{"$f":"M447*M423/(2*PI()*0.5*M429*M440*M449)*(M449+M429*M440*M445)","v":180928.47794707547},null,null,null,342.98983534052968]
[null,"a","F/ft",{"$f":"D$12","v":3.0175291008677683E-2},null,null,{"$f":"G$12","v":3.0175291008677683E-2},null,null,{"$f":"J$12","v":3.0175291008677683E-2},null,null,{"$f":"M$12","v":3.0175291008677683E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D91","v":50},{"$f":"D452","v":50},null,{"$f":"D452","v":50},{"$f":"G452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!H91","v":50},{"$f":"J452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!J91","v":50},{"$f":"M452","v":50},null,null,0]
[null,"b","F",{"$f":"D398","v":36.465669046095066},null,null,{"$f":"G398","v":36.465669046095066},null,null,{"$f":"J398","v":36.465669046095066},null,null,{"$f":"M398","v":36.465669046095066},null,null,null,0]
[null,"To","F",{"$f":"D397","v":339.67881826261873},null,null,{"$f":"G397","v":344.04427881776064},null,null,{"$f":"J397","v":339.62582899462086},null,null,{"$f":"M397","v":339.62582899462086},null,null,null,5.2989267997872957E-2]
[null,"T,z","F",{"$f":"D451*D452+D453-D451*D450+(D454+D451*D450-D453)*EXP(-D452/D450)","v":339.59540275705331},null,null,{"$f":"G451*G452+G453-G451*G450+(G454+G451*G450-G453)*EXP(-G452/G450)","v":344.01046758825942},null,null,{"$f":"J451*J452+J453-J451*J450+(J454+J451*J450-J453)*EXP(-J452/J450)","v":339.54227002011703},null,null,{"$f":"M451*M452+M453-M451*M450+(M454+M451*M450-M453)*EXP(-M452/M450)","v":339.54227002011703},null,null,null,5.313273693627707E-2,{"$f":"D454-D455","v":8.3415505565426429E-2}]
[null,"T,b",null,{"$f":"D398-D451*D452","v":34.956904495661185},null,null,{"$f":"G398-G451*G452","v":34.956904495661185},null,null,{"$f":"J398-J451*J452","v":34.956904495661185},null,null,{"$f":"M398-M451*M452","v":34.956904495661185},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT,gf-well","F",{"$f":"D43-D455","v":7.4045972429466929},null,null,{"$f":"G43-G455","v":2.9895324117405835},null,null,{"$f":"J43-J455","v":7.4577299798829699},null,null,{"$f":"M43-M455","v":7.4577299798829699},null,null,null,-5.313273693627707E-2]
[null,null,"C",{"$f":"D458/1.8","v":4.1136651349703852},null,null,{"$f":"G458/1.8","v":1.6608513398558797},null,null,{"$f":"J458/1.8","v":4.1431833221572054},null,null,{"$f":"M458/1.8","v":4.1431833221572054},null,null,null,-2.9518187186820199E-2]
[null,null,"F/ft",{"$f":"D458/D8","v":7.5230934884838014E-4},null,null,{"$f":"G458/G8","v":3.0373740910486917E-4},null,null,{"$f":"J458/J8","v":7.5770765120238579E-4},null,null,{"$f":"M458/M8","v":7.5770765120238579E-4},null,null,null,-5.3983023540056475E-6]
[null,null,"C/m",{"$f":"D459/D7","v":1.3712217116567951E-3},null,null,{"$f":"G459/G7","v":5.5361711328529321E-4},null,null,{"$f":"J459/J7","v":1.3810611073857351E-3},null,null,{"$f":"M459/M7","v":1.3810611073857351E-3},null,null,null,-9.8393957289400532E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT rock-well head","F",{"$f":"D6-D455","v":7.4045972429466929},null,null,{"$f":"G6-G455","v":2.9895324117405835},null,null,{"$f":"J6-J455","v":7.4577299798829699},null,null,{"$f":"M6-M455","v":7.4577299798829699},null,null,null,{"$f":"D463-M463","v":-5.313273693627707E-2}]
[null,null,"C",{"$f":"D463/1.8","v":4.1136651349703852},null,null,{"$f":"G463/1.8","v":1.6608513398558797},null,null,{"$f":"J463/1.8","v":4.1431833221572054},null,null,{"$f":"M463/1.8","v":4.1431833221572054},null,null,null,-2.9518187186820199E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reservoir B1","index":25,"n_rows":1045,"n_cols":38,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"F17","v":175},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":339.59540275705331},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":310.86311563632398},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.4897774632412964}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":4.1136651349703852},null,{"$f":"'Summary A1'!J56","v":1.6608513398558797}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.4045972429466937},null,{"$f":"H19*1.8","v":2.9895324117405835}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":59.332070312500001},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":59.332070312500001},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H293","v":2504413.147786492},null,{"$f":"'Summary A1'!J293","v":6166193.025635873},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,{"$f":"'Summary A1'!J277","v":173.33914866014413},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.7455657561463749},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":3.8095907066856385},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!H83","v":0.45263138999370994},null,{"$f":"Geofluid!I83","v":0.37411781400900318}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H52","v":17.979460356038921},null,{"$f":"Geofluid!I52","v":18.476854457905464}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H290/F29","v":0.43248401828707406},null,{"$f":"'Summary A1'!J290/H29","v":0.36735433401305628}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"F29","v":18.81703782841015}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":20381.08482809109},null,{"$f":"H27*H26*H23/1000","v":42623.935077296177}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.15216532001834809},null,{"$f":"'GF Pumping A2'!M308","v":0.42553566947826643}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":381.08482809109006},null,{"$f":"H31*H23/1000","v":2623.9350772961784}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":20000},null,{"$f":"H30-H32","v":40000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":10000},null,{"$f":"0.5*H33","v":20000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":14},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":7}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5685029500531082},null,{"$f":"(H24+273)/(H41+273)","v":1.5771701366082831}]
[null,null,null,"T","K",{"$f":"F24+273","v":443.88633486502965},null,{"$f":"H24+273","v":446.33914866014413}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.36244939802877596},null,{"$f":"1-H44/H43","v":0.36595299594594921}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":23.877619380118883},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":24.355628592394719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.90360404252447857},null,{"$f":"L1035/M1035","v":0.93544017885710373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":163.81090560840536},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.45263138999370994},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":14.910333650494989},null,{"$f":"MIN(AA183:AA543)","v":14.910333650494989},{"$f":"MIN(AB63:AB543)","v":162.44683312088935}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":8.138068132290698},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":19.999999999999993},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":19.999999999999993},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":20},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":339.59540275705331},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":310.86311563632398},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.4897774632412964},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":61.363898195160829},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.45263138999370994},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":19.999999999999993},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":19.999999999999993},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.92708333333334},8.130284956039123,{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":19.980507711064011},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":19.868170188238},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":19.887552884590811},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":339.46415275705334},310.72571433245434,0.48960639100378495,61.31374373242204,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99972079578135287},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.45256839438901098},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":19.980507711064011},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":19.980507711064011},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.96354166666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,0.16666666666666666,{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.85419704861113},8.122493123589237,19.960993743431168,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,19.737169111382126,19.775737986869817,0.16666666666666666,{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,339.33295744455336,310.58837852101976,0.48943537095916162,61.263628143745336,{"$f":"(1-($F$34+273)/(C65+273))/(1-($F$34+273)/($F$17+273))","v":0.99944161703823209},0.45250452627070414,null,0,19.960993743431168,null,19.960993743431168,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.92709346064817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.78134113317421,8.1146926714434802,19.941458188518652,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,19.606991828206873,19.664551752284247,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,339.20181679676688,310.45110816057729,0.48926440308753977,61.213551397830031,0.9991624637913934,0.45243978588405143,null,0,19.941458188518652,null,19.941458188518652,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.89065537877968},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,8.1068836360409886,19.921901137585124,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,19.477633425009067,19.553990646266293,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,339.07073079091703,310.31390320972571,0.48909348736905495,61.163513463405707,0.99888333606158219,0.45237417347455366,null,0,19.921901137585124,null,19.921901137585124,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.85422741789748},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,8.0990660537577668,19.902322681731121,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,19.349089015469879,19.44405115412075,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,338.93969940423631,310.17676362710574,0.48892262378386425,61.113514309232983,0.99860423386953678,0.45230768928795034,null,0,19.902322681731121,null,19.902322681731121,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.81780957483889},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,8.0912399609065702,19.882722911898785,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,19.221353740516804,19.334729780913271,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,338.80872261396667,310.03968937139916,0.48875181231214621,61.063553904102605,0.99832515723598714,0.45224033357021426,null,0,19.882722911898785,null,19.882722911898785,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.78140184644235},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,8.0834053937371237,19.863101918872406,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,19.09442276818698,19.226023051359277,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,338.67780039735965,309.90268040132969,0.48858105293410176,61.013632216835788,0.99804610618165501,0.45217210656755702,null,0,19.863101918872406,null,19.863101918872406,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.74500422954722},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,8.0755623884361558,19.843459793278505,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,18.96829129349063,19.117927509713486,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,338.54693273167618,309.76573667566231,0.48841034562995306,60.96374921628427,0.99776708072725306,0.45210300852642493,null,0,19.843459793278505,null,19.843459793278505,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.708616720994},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,8.067710981127604,19.82379662558634,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,18.842954538275443,19.010439719660024,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,338.4161195941868,309.62885815320362,0.48823969037994402,60.913904871330175,0.99748808089348706,0.45203303969350717,null,0,19.82379662558634,null,19.82379662558634,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.67223931762425},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,8.0598512078723399,19.804112506107234,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,18.718407751090439,18.903556264203221,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,338.2853609621713,309.49204479280115,0.48806908716434022,60.864099150885636,0.99720910670105356,0.45196220031571793,null,0,19.804112506107234,null,19.804112506107234,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.6358720162805},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,8.0519831046686576,19.784407524995796,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,18.594646207052143,18.797273745558975,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,338.1546568129192,309.35529655334403,0.48789853596342875,60.814332023893371,0.99693015817064123,0.45189049064021519,null,0,19.784407524995796,null,19.784407524995796,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.59951481380651},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,8.0441067074521335,19.764681772249542,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,18.471665207709851,18.691588785046729,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,338.02400712372923,309.21861339376244,0.48772803675751814,60.764603459326196,0.99665123532293076,0.45181791091439083,null,0,19.764681772249542,null,19.764681772249542,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.56316770704686},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,8.0362220520957575,19.744935337709268,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,18.349460080912102,18.586498022982067,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,337.89341187190979,309.0819952730277,0.48755758952693823,60.714913426187223,0.99637233817859316,0.45174446138587232,null,0,19.744935337709268,null,19.744935337709268,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.52683069284734},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,8.0283291744099188,19.725168311058983,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,18.228026180673357,18.481998118569923,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,337.76287103477864,308.94544215015219,0.48738719425204097,60.665261893509296,0.99609346675829347,0.45167014230252106,null,0,19.725168311058983,null,19.725168311058983,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.49050376805474},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,8.0204281101426869,19.705380781826623,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,18.107358887041915,18.378085749798359,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,337.63238458966293,308.80895398418932,0.48721685091319894,60.615648830355866,0.99581462108268659,0.45159495391243648,null,0,19.705380781826623,null,19.705380781826623,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.45418692951694},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,8.0125188949796691,19.685572839383685,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,17.987453605967399,18.274757613332984,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,337.50195251389937,308.67253073423325,0.48704655949080605,60.566074205820172,0.99553580117241969,0.4515188964639496,null,0,19.685572839383685,null,19.685572839383685,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.41788017408282},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,8.004601564544167,19.665744572945645,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,17.868305769169517,18.172010424411916,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,337.37157478483402,308.53617235941908,0.48687631996527808,60.516537989025267,0.9952570070481318,0.45144197020562699,null,0,19.665744572945645,null,19.665744572945645,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.38158349860231},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,7.9966761543973579,19.645896071572377,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,17.749910834007355,18.069840916741374,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,337.24125137982247,308.3998788189229,0.48670613231705168,60.467040149124557,0.99497823873045355,0.45136417538627155,null,0,19.645896071572377,null,19.645896071572377,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.34529689992644},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,7.9887427000382392,19.626027424168033,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,17.632264283348785,17.968245842391852,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,337.11098227622972,308.26365007196137,0.48653599652658469,60.41758065530118,0.9946994962400072,0.45128551225491953,null,0,19.626027424168033,null,19.626027424168033,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.30902037490725},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,7.9808012369037193,19.606138719481283,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,17.515361625440651,17.867221971694846,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,336.9807674514301,308.12748607779156,0.48636591257435607,60.368159476767971,0.99442077959740727,0.45120598106084092,null,0,19.606138719481283,null,19.606138719481283,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.27275392039783},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,7.9728518003687512,19.586230046105616,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,17.39919839377966,17.766766093140209,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,336.85060688280743,307.99138679571155,0.4861958804408662,60.318776582767782,0.99414208882325872,0.45112558205353986,null,0,19.586230046105616,null,19.586230046105616,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.23649753325233},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,7.9648944257464489,19.566301492479656,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,17.28377014698377,17.666875013274041,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,336.72050054775502,307.85535218505987,0.48602590010663599,60.269431942573533,0.99386342393815974,0.45104431548275603,null,0,19.566301492479656,null,19.566301492479656,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.20025121032594},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,7.9569291482879292,19.546353146886773,{"$f":"IF(B86>F$48-5,0,IF(C86 <= $C$63- $F$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,17.169072468663497,17.567545556597175,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,336.59044842367558,307.71938220521525,0.485855971552208,60.220125525487191,0.99358478496269864,0.45096218159845819,null,0,19.546353146886773,null,19.546353146886773,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.16401494847491},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,7.9489560031827082,19.526385097456046,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,17.055100967295001,17.468774565464233,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,336.46045048798118,307.58347681559712,0.48568609475814545,60.170857300840964,0.99330617191745696,0.4508791806508532,null,0,19.526385097456046,null,19.526385097456046,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.12778874455654},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,7.9409750255585685,19.506397432161961,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,16.941851276092557,17.370558899983237,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,336.33050671809332,307.44763597566515,0.48551626970503242,60.12162723799662,0.99302758482300635,0.45079531289037855,null,0,19.506397432161961,null,19.506397432161961,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.09157259542914},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,7.932986250481691,19.486390238824722,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,16.829319052882138,17.272895437915814,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,336.20061709144289,307.31185964491908,0.4853464963734741,60.072435306345284,0.99274902369991114,0.45071057856770663,null,0,19.486390238824722,null,19.486390238824722,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.05536649795212},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,7.9249897129567382,19.466363605110462,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,16.717499979975422,17.175781074577905,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,336.07078158547023,307.17614778289919,0.48517677474409632,60.023281475308067,0.99247048856872755,0.45062497793373973,null,0,19.466363605110462,null,19.466363605110462,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.01917044898593},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,7.9169854479269457,19.446317618531481,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,16.606389764044369,17.079212722741104,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,335.94100017762509,307.04050034918578,0.48500710479754611,59.974165714335271,0.99219197945000237,0.45053851123961652,null,0,19.446317618531481,null,19.446317618531481,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":173.98298444539199},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,7.9089734902741355,19.426252366446278,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,16.495984135996185,16.983187312534501,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,335.81127284536655,306.90491730339915,0.48483748651449071,59.925087992906896,0.99191349636427517,0.45045117873670404,null,0,19.426252366446278,null,19.426252366446278,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":173.94680848403289},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,7.9009538748188755,19.40616793605993,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,16.386278850849074,16.887701791347077,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,335.68159956616313,306.76939860519968,0.48466791987561869,59.87604828053216,0.9916350393320762,0.45036298067660574,null,0,19.40616793605993,null,19.40616793605993,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":173.91064256177214},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,7.8929266363204986,19.38606441442418,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,16.27726968760831,16.792753123730702,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,335.55198031749268,306.63394421428768,0.4844984048616387,59.827046546749955,0.99135660837392758,0.45027391731115413,null,0,19.38606441442418,null,19.38606441442418,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":173.8744866754744},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,7.8848918094771898,19.365941888437607,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,16.168952449142896,16.698338291303592,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,335.42241507684247,306.49855409040333,0.48432894145328048,59.778082761128303,0.99107820351034381,0.45018398889241495,null,0,19.365941888437607,null,19.365941888437607,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":173.83834082200531},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,7.8768494289260476,19.345800444845825,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,16.061322962062782,16.604454292654399,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,335.29290382170927,306.36322819332696,0.48415952963129455,59.729156893264758,0.99079982476183015,0.45009319567268308,null,0,19.345800444845825,null,19.345800444845825,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":173.80220499823156},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,7.8687995292432547,19.325640170241876,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,15.954377076596787,16.511098143246766,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,335.16344652959901,306.22796648287806,0.48399016937645128,59.68026891278592,0.99052147214888364,0.4500015379044906,null,0,19.325640170241876,null,19.325640170241876,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":173.76607920102091},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,7.8607421449439503,19.305461151065931,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,15.848110666470447,16.418266875324459,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,335.0340431780271,306.09276891891625,0.48382086066954216,59.631418789347748,0.99024314569199323,0.44990901584059317,null,0,19.305461151065931,null,19.305461151065931,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.72996342724213},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,7.8526773104825667,19.285263473606118,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,15.742519628785368,16.325957537817036,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,334.9046937445184,305.95763546134083,0.4836516034913792,59.582606492635449,0.98996484541163954,0.44981562973398431,null,0,19.285263473606118,null,19.285263473606118,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.69385767376508},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,7.8446050602527047,19.265047223998227,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,15.637599883898121,16.234167196246016,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,334.77539820660695,305.82256607009043,0.48348239782279429,59.533831992363361,0.98968657132829407,0.44972137983788513,null,0,19.265047223998227,null,19.265047223998227,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.65776193746063},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,7.8365254285872572,19.24481248822601,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,15.533347375300201,16.1428929326316,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,334.64615654183632,305.68756070514337,0.48331324364464029,59.485095258274839,0.98940832346242125,0.44962626640574677,null,0,19.24481248822601,null,19.24481248822601,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.62167621520072},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,7.8284384497585382,19.224559352121496,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,15.429758069498504,16.052131845399909,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,334.51696872775938,305.55261932651734,0.48314414093779018,59.436396260142374,0.98913010183447536,0.44953028969125269,null,0,19.224559352121496,null,19.224559352121496,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.5856005038583},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,7.8203441579783455,19.204287901365163,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,15.32682795589621,15.961881049290749,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,334.38783474193821,305.41774189426945,0.48297508968313724,59.387734967767472,0.98885190646490329,0.44943344994831791,null,0,19.204287901365163,null,19.204287901365163,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.54953480030736},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,7.8122425873979262,19.18399822148584,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,15.224553046673957,15.872137675265884,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,334.2587545619445,305.28292836849607,0.48280608986159518,59.339111350980545,0.98857373737414367,0.44933574743108329,null,0,19.18399822148584,null,19.18399822148584,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.51347910142292},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,7.8041337721082256,19.163690397861341,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,15.122929376672134,15.782898870417826,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,334.12972816535915,305.14817870933325,0.48263714145409803,59.290525379641252,0.98829559458262672,0.44923718239392224,null,0,19.163690397861341,null,19.163690397861341,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.47743340408113},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,7.7960177461398148,19.143364515718275,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,15.02195300327306,15.694161797879158,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,334.00075552977239,305.01349287695547,0.48246824444159936,59.241977023637816,0.98801747811077323,0.44913775509143716,null,0,19.143364515718275,null,19.143364515718275,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.44139770515906},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,7.7878945434630902,19.123020660132553,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,14.921620006284162,15.605923636732326,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,333.87183663278375,304.8788708315771,0.48229939880507372,59.193466252887504,0.98773938797899674,0.44903746577846215,null,0,19.123020660132553,null,19.123020660132553,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.40537200153491},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,7.7797641979882295,19.102658916029267,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,14.821926487821257,15.518181581919995,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,333.74297145200217,304.74431253345119,0.48213060452551532,59.144993037336377,0.98746132420770194,0.4489363147100579,null,0,19.102658916029267,null,19.102658916029267,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.36935629008786},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,7.7716267435653466,19.082279368183084,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,14.722868572192695,15.430932844155851,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,333.61415996504599,304.60981794287,0.48196186158393878,59.09655734695923,0.98718328681728473,0.44883430214151598,null,0,19.082279368183084,null,19.082279368183084,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.3333505676982},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,7.7634822139845294,19.061882101218348,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,14.6244424057838,15.344174649835939,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,333.48540214954272,304.47538702016482,0.48179316996137839,59.048159151759847,0.9869052758281327,0.44873142832835461,null,0,19.061882101218348,null,19.061882101218348,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.29735483124719},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,7.7553306429759159,19.041467199609261,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,14.526644156941899,15.257904240950499,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,333.35669798312921,304.34101972570534,0.48162452963888852,58.999798421770208,0.98662729126062543,0.44862769352632365,null,0,19.041467199609261,null,19.041467199609261,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.26136907761716},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,7.7471720642097912,19.02103474768013,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,14.429470015861884,15.172118874996274,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,333.22804744345171,304.20671601990074,0.48145594059754387,58.951475127051367,0.98634933313513395,0.44852309799139961,null,0,19.02103474768013,null,19.02103474768013,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.22539330369145},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,7.7390065112967026,19.000584829605643,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,14.33291619447234,15.086815824889342,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,333.09945050816572,304.07247586319863,0.48128740281843846,58.903189237693027,0.98607140147201999,0.44841764197978989,null,0,19.000584829605643,null,19.000584829605643,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.18942750635449},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,7.7308340177873633,18.980117529410656,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,14.236978926321768,15.00199237887842,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,332.97090715493613,303.93829921608551,0.4811189162826866,58.854940723813343,0.98579349629163782,0.44831132574792448,null,0,18.980117529410656,null,18.980117529410656,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.15347168249173},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,7.7226546171729087,18.959632930970802,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,14.141654466465965,14.917645840458643,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,332.84241736143701,303.80418603908629,0.48095048097142251,58.806729555558803,0.98551561761433271,0.44820414955246657,null,0,18.959632930970802,null,18.959632930970802,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.11752582898964},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,7.7144683428849739,18.93913111801271,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,14.046939091355608,14.833773528285873,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,332.71398110535188,303.67013629276494,0.48078209686579992,58.758555703104975,0.98523776546044128,0.44809611365030688,null,0,18.93913111801271,null,18.93913111801271,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.08158994273569},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,7.7062752282956151,18.918612174113797,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,13.952829098723999,14.750372776091426,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,332.58559836437342,303.53614993772351,0.48061376394699235,58.710419136655418,0.98495993985029229,0.4479872182985622,null,0,18.918612174113797,null,18.918612174113797,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.04566402061849},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,7.698075306717393,18.898076182702479,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,13.859320807475664,14.667440932597342,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,332.45726911620375,303.40222693460271,0.4804454821961936,58.662319826441973,0.9846821408042058,0.44787746375457343,null,0,18.898076182702479,null,18.898076182702479,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.00974805952757},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,7.6898686114037336,18.877523227059076,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,13.766410557575924,14.584975361432083,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,332.32899333855408,303.26836724408167,0.48027725159461604,58.614257742725499,0.98440436834249312,0.44776685027591639,null,0,18.877523227059076,null,18.877523227059076,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":172.97384205635359},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,7.6816551755486016,18.856953390314981,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,13.674094709939711,14.502973441046727,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,332.20077100914517,303.13457082687813,0.48010907212349302,58.566232855794709,0.98412662248545657,0.44765537812038636,null,0,18.856953390314981,null,18.856953390314981,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":172.93794600798822},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,7.6734350322868332,18.836366755453518,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,13.582369646322107,14.421432564631637,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,332.07260210570684,303.00083764374762,0.47994094376407642,58.518245135966652,0.98384890325339158,0.44754304754600943,null,0,18.836366755453518,null,18.836366755453518,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":172.90205991132416},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,7.6652082146941991,18.815763405310086,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,13.491231769208872,14.340350140033591,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,331.94448660597823,302.86716765548442,0.47977286649763812,58.470294553586996,0.98357121066658315,0.44742985881103914,null,0,18.815763405310086,null,18.815763405310086,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":172.86618376325507},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,7.6569747557873242,18.795143422571947,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,13.400677501707168,14.259723589673365,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,331.81642448770788,302.73356082292071,0.47960484030546974,58.422381079029151,0.9832935447453095,0.44731581217395344,null,0,18.795143422571947,null,18.795143422571947,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":172.83031756067578},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,7.6487346885238638,18.774506889778696,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,13.310703287437336,14.17955035046381,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,331.68841572865347,302.60001710692706,0.47943686516888212,58.374504682695175,0.98301590550983875,0.44720090789345368,null,0,18.774506889778696,null,18.774506889778696,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":172.79446130048208},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,7.6404880458026225,18.753853889322517,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,13.221305590424931,14.09982787372836,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,331.560460306582,302.46653646841173,0.47926894106920553,58.326665335014923,0.98273829298043114,0.44708514622847295,null,0,18.753853889322517,null,18.753853889322517,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":172.75861497957081},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,7.6322348604635497,18.733184503448228,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,13.132480894993162,14.020553625120019,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,331.43255819926969,302.33311886832138,0.47910106798778979,58.278863006446585,0.98246070717733913,0.44696852743816695,null,0,18.733184503448228,null,18.733184503448228,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":172.72277859483981},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,{"$f":"V127*T127/3.413","v":7.6239751652878152},18.712498814253408,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},13.044225705655828,13.94172508454079,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,331.30470938450213,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":302.19976426764038},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.478933245906004},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":58.231097667476348},0.98218314812080554,0.44685105178191648,null,0,18.712498814253408,null,18.712498814253408,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":172.68695214318799},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$48,F$48,IF(B127<$F$48,B127+1/12,B127))","v":5.4166666666666643},170.3230617127893,7.6157089929979609,{"$f":"IF(B128>=F$48,E127,IF(D128*F$23/1000000-F$32/1000<0,0,D128*F$23/1000000-F$32/1000))","v":18.691796903688829},0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$48,E128/((1+$F$38)^B128),0)","v":12.956536547010991},{"$f":"IF(B128<F$48,($F$33/1000)/((1+$F$38)^B128),0)","v":13.863339746061564},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":331.17691384007406},302.06647262739114,0.47876547480523685,58.183369288618366,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.9819056158310655},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.44673271951933158},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":18.691796903688829},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":18.691796903688829},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":172.65113562151529},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":170.25209377040898},7.6074363762578399,18.671078853558271,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,12.869409963634686,13.785395117842457,5.4999999999999973,{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,331.0491715437895,301.93324390863393,0.47859775466689586,58.135677840415042,0.98162811032834441,0.44661353091024086,null,0,18.671078853558271,null,18.671078853558271,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":172.61532902672266},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,170.18115539800465,7.5991573476728504,18.650344745519121,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,12.782842519975652,13.707888722053594,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,330.92148247346171,301.80007807246659,0.47843008547240823,58.088023293436407,0.98135063163286029,0.44649348621470547,null,0,18.650344745519121,null,18.650344745519121,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":172.57953235571208},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,7.5908719397898246,18.629594661082098,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,12.696830800249957,13.630818094796339,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,330.79384660691318,301.66697508002483,0.47826246720322035,58.04040561828046,0.98107317976482233,0.44637258569300514,null,0,18.629594661082098,null,18.629594661082098,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":172.54374560538662},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,7.5825801850973322,18.608828681612003,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,12.611371408336799,13.554180786024981,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,330.66626392197571,301.53393489248219,0.4780948998407975,57.992824785573475,0.98079575474443026,0.44625082960564877,null,0,18.608828681612003,null,18.608828681612003,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":172.50796877265034},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,7.5742821160255378,18.588046888327359,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,12.526460967674019,13.477974359468822,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,330.53873439649038,301.40095747104971,0.4779273833666246,57.945280765969159,0.98051835659187703,0.44612821821336796,null,0,18.588046888327359,null,18.588046888327359,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.47220185440827},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,7.5659777649463038,18.567249362300689,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,12.442096121154549,13.40219639255476,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,330.4112580083073,301.26804277697585,0.47775991776220544,57.897773530149067,0.98024098532734549,0.44600475177711463,null,0,18.567249362300689,null,18.567249362300689,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.43644484756661},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,7.5576671641734778,18.546436184459218,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,12.35827353102359,13.326844476330251,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,330.28383473528595,301.1351907715466,0.47759250300906236,57.850303048822809,0.97996364097100985,0.4458804305580723,null,0,18.546436184459218,null,18.546436184459218,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.40069774903247},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,7.5493503459626705,18.525607435584323,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,12.274989878775452,13.251916215386739,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,330.15646455529503,301.0024014160856,0.47742513908873779,57.802869292727337,0.97968632354303709,0.44575525481764317,null,0,18.525607435584323,null,18.525607435584323,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.36496055571402},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,7.5410273425115397,18.50476319631224,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,12.192241865051686,13.177409227783517,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,330.02914744621245,300.86967467195382,0.47725782598279248,57.755472232627653,0.97940903306358418,0.44562922481745454,null,0,18.50476319631224,null,18.50476319631224,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.3292332645205},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,7.5326981859597506,18.483903547133966,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,12.110026209539159,13.103321144971984,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,329.90188338592532,300.73701050054933,0.47709056367280617,57.708111839316189,0.97913176955280024,0.44550234081935725,null,0,18.483903547133966,null,18.483903547133966,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.29351587236212},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,7.5243629083890777,18.463028568395522,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,12.02833965086884,13.02964961172037,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,329.77467235232996,300.60440886330764,0.47692335214037779,57.660788083612971,0.9788545330308257,0.44537460308542481,null,0,18.463028568395522,null,18.463028568395522,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.25780837615017},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,7.5160215418234868,18.44213834029815,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,11.947178946515013,12.956392286038849,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,329.6475143233319,300.47186972170152,0.47675619136712483,57.613500936365881,0.97857732351779236,0.44524601187795199,null,0,18.44213834029815,null,18.44213834029815,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.22211077279695},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,7.5076741182292572,18.421232942898619,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,11.866540872695015,12.883546839105104,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,329.52040927684601,300.33939303724094,0.47658908133468431,57.566250368449943,0.97830014103382335,0.44511656745946249,null,0,18.421232942898619,null,18.421232942898619,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.1864230592158},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,7.4993206695149235,18.400312456109084,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,11.78642222426916,12.811110955190276,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,329.39335719079611,300.20697877147279,0.47642202202471134,57.519036350768005,0.97802298559903289,0.4449862700926957,null,0,18.400312456109084,null,18.400312456109084,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.15074523232104},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,7.4909612275314945,18.379376959697623,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,11.706819814641561,12.739082331585369,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,329.26635804311536,300.0746268859811,0.47625501341887982,57.471858854250399,0.97774585723352725,0.44485512004061756,null,0,18.379376959697623,null,18.379376959697623,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.11507728902805},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,7.4825958240723969,18.358426533288121,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,11.627730475660986,12.667458678528021,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,329.13941181174619,299.94233734238696,0.47608805549888317,57.424717849854545,0.97746875595740368,0.4447231175664153,null,0,18.358426533288121,null,18.358426533288121,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.07941922625326},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,7.4742244908736648,18.337461256360715,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,11.549151057522558,12.596237719129745,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,329.0125184746401,299.81011010234852,0.47592114824643289,57.377613308565742,0.97719168179075011,0.44459026293349796,null,0,18.337461256360715,null,18.337461256360715,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.04377104091412},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,7.4658472596138621,18.316481208251616,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,11.471078428669482,12.525417189303516,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,328.88567800975784,299.67794512756035,0.47575429164325939,57.330545201396063,0.97691463475364726,0.4444565564054957,null,0,18.316481208251616,null,18.316481208251616,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.00813272992906},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,7.4574641619143502,18.295486468153779,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,11.393509475695799,12.454994837691826,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,328.75889039506922,299.54584237975422,0.47558748567111114,57.283513499385549,0.97663761486616663,0.4443219982462614,null,0,18.295486468153779,null,18.295486468153779,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":171.97250429021759},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,7.4490752293392015,18.274477115116685,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,11.316441103249007,12.384968425595087,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,328.63215560855343,299.41380182069884,0.47542073031175641,57.23651817360107,0.97636062214837016,0.44418658871986982,null,0,18.274477115116685,null,18.274477115116685,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":171.93688571870018},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,7.4406804933953161,18.25345322804662,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,11.239870233933477,12.315335726900486,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,328.50547362819862,299.28182341219906,0.47525402554698087,57.189559195136809,0.97608365662031216,0.44405032809061618,null,0,18.25345322804662,null,18.25345322804662,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":171.90127701229844},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,7.4322799855325101,18.232414885706927,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,11.16379380821428,12.246094528011202,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,328.37884443200232,299.14990711609698,0.47508737135858953,57.14263653511432,0.97580671830203858,0.44391321662301575,null,0,18.232414885706927,null,18.232414885706927,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":171.86567816793487},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,7.4238737371436043,18.211362166718192,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,11.088208784321436,12.177242627776046,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,328.2522679979711,299.01805289427102,0.47492076772840536,57.0957501646823,0.97552980721358529,0.44377525458180672,null,0,18.211362166718192,null,18.211362166718192,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":171.8300891825331},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,7.4154617795644464,18.190295149558327,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,11.013112138154552,12.108777837419487,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,328.1257443041207,298.88626070863614,0.47475421463827,57.048900055016446,0.97525292337498115,0.44363644223194759,null,0,18.190295149558327,null,18.190295149558327,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":171.79451005301772},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,7.4070441440739829,18.169213912562739,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,10.938500863187953,12.040697980472061,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,327.99927332847608,298.75453052114392,0.47458771207004374,57.002086177319626,0.97497606680624493,0.44349677983861535,null,0,18.169213912562739,null,18.169213912562739,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":171.75894077631438},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,7.3986208618943889,18.148118533924645,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,10.864371970376343,11.973000892701194,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,327.87285504907135,298.62286229378242,0.47442126000560508,56.955308502821822,0.97469923752738785,0.4433562676672092,null,0,18.148118533924645,null,18.148118533924645,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":171.72338134934969},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,7.3901919641911311,18.127009091695257,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,10.79072248806086,11.905684422042402,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,327.74648944394971,298.49125598857592,0.47425485842685072,56.908567002780046,0.97442243555841124,0.44321490598334995,null,0,18.127009091695257,null,18.127009091695257,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":171.6878317690514},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,7.3817574820729117,18.105885663783621,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,10.717549461875324,11.838746428530861,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,327.62017649116353,298.35971156758524,0.47408850731569602,56.861861648478282,0.97414566091930876,0.44307269505287256,null,0,18.105885663783621,null,18.105885663783621,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":171.65229203234821},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,7.3733174465918792,18.084748327957136,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,10.644849954653377,11.772184784233406,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,327.49391616877432,298.22822899290725,0.47392220665407442,56.815192411227315,0.97386891363006534,0.44292963514183525,null,0,18.084748327957136,null,18.084748327957136,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":171.61676213616983},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,7.3648718887437807,18.063597161841969,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,10.572621046335966,11.705997373180859,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,327.36770845485279,298.09680822667519,0.47375595642393736,56.768559262365159,0.97359219371065642,0.44278572651652082,null,0,18.063597161841969,null,18.063597161841969,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":171.58124207744697},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,7.3564208394676944,18.042432242922345,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,10.500859833878616,11.640182091300773,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,327.2415533274787,297.96544923105853,0.47358975660725527,56.721962173256344,0.97331550118104981,0.44264096944342096,null,0,18.042432242922345,null,18.042432242922345,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":171.54573185311145},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,7.3479643296464818,18.021253648541716,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,10.429563431160254,11.57473684635055,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,327.11545076474107,297.83415196826297,0.47342360718601612,56.675401115292772,0.97303883606120345,0.4424953641892525,null,0,18.021253648541716,null,18.021253648541716,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":171.51023146009609},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,7.3395023901066603,18.000061455902411,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,10.35872896889156,11.509659557850924,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,326.98940074473791,297.70291640052977,0.47325750814222606,56.628876059892491,0.97276219837106725,0.44234891102095425,null,0,18.000061455902411,null,18.000061455902411,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":171.47474089533466},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,7.3310350516184393,17.97885574206575,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,10.288353594524025,11.444948157019814,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,326.86340324557636,297.5717424901369,0.47309145945790948,56.582386978501063,0.97248558813058283,0.442201610205674,null,0,17.97885574206575,null,17.97885574206575,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":171.43926015576199},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,7.3225623448959212,17.957636583952542,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,10.218434472159696,11.380600586706585,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,326.73745824537281,297.44063019939767,0.47292546111510919,56.535933842589998,0.97220900535968202,0.44205346201078793,null,0,17.957636583952542,null,17.957636583952542,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":171.40378923831395},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,7.3140843005971359,17.936404058343143,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,10.148968782461045,11.316614801326622,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,326.61156572225269,297.30957949066192,0.47275951309588554,56.48951662365829,0.97193245007828855,0.44190446670388606,null,0,17.936404058343143,null,17.936404058343143,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":171.3683281399274},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,7.3056009493239626,17.915158241877318,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,10.079953722561196,11.252988766796317,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,326.48572565435052,297.17859032631469,0.47259361538231709,56.443135293230995,0.97165592230631714,0.44175462455277392,null,0,17.915158241877318,null,17.915158241877318,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":171.33287685754027},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,7.2971123216224596,17.893899211055007,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,10.011386505975082,11.189720460468404,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,326.35993801980999,297.04766266877755,0.4724277679565006,56.396789822860256,0.97137942206367434,0.4416039358254798,null,0,17.893899211055007,null,17.893899211055007,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":171.29743538809149},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,7.2886184479827154,17.872627042235997,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,9.943264362510412,11.126807871067662,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,326.2342027967839,296.91679648050717,0.4722619708005506,56.350480184124365,0.97110294937025732,0.44145240079024817,null,0,17.872627042235997,null,17.872627042235997,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":171.26200372852094},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,7.2801193588390483,17.851341811640388,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,9.8755845381794973,11.064248998626972,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,326.10851996343399,296.78599172399618,0.47209622389659917,56.304206348628611,0.97082650424595507,0.44130001971554061,null,0,17.851341811640388,null,17.851341811640388,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.2265818757696},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,7.2716150845699676,17.830043595348521,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,9.808344295111219,11.002041854423741,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,325.98288949793135,296.65524836177315,0.4719305272267969,56.257968288004747,0.97055008671064691,0.44114679287003267,null,0,17.830043595348521,null,17.830043595348521,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.1911698267794},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,7.2631056554983138,17.808732469301315,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,9.741540911463634,10.940184460916685,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,325.85731137845602,296.52456635640158,0.47176488077331186,56.211765973910531,0.97027369678420461,0.44099272052262173,null,0,17.808732469301315,null,17.808732469301315,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.1557675784934},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,7.2545911018914255,17.78740850930069,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,9.6751716813370461,10.878674851682961,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,325.73178558319711,296.39394567048134,0.47159928451833005,56.165599378031033,0.96999733448649006,0.44083780294242148,null,0,17.78740850930069,null,17.78740850930069,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.12037512785557},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,7.2460714539609592,17.766071791009118,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,9.6092339146870209,10.817511071355648,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,325.6063120903529,296.26338626664722,0.47143373844405528,56.119468472077017,0.96972099983735682,0.44068204039875947,null,0,17.766071791009118,null,17.766071791009118,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.08499247181092},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,7.2375467418631887,17.744722389950368,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,9.5437249372384763,10.756691175561604,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,325.48089087813071,296.13288810756944,0.47126824253270888,56.073373227785908,0.96944469285665058,0.44052543316118281,null,0,17.744722389950368,null,17.744722389950368,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.04961960730552},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,7.2290169956989629,17.723360381509398,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,9.4786420903997133,10.696213230859634,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,325.35552192474694,296.00245115595402,0.47110279676653039,56.027313616921532,0.96916841356420635,0.44036798149945311,null,0,17.723360381509398,null,17.723360381509398,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.01425653128641},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,7.2204822455137752,17.701985840932544,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,9.4139827311770325,10.636075314679047,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,325.23020520842709,295.87207537454208,0.47093740112777632,55.98128961127415,0.96889216197985217,0.44020968568354529,null,0,17.701985840932544,null,17.701985840932544,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":170.97890324070161},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,7.2119425212979511,17.68059884332796,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,9.3497442320898809,10.576275515258521,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,325.10494070740572,295.74176072610987,0.47077205559872154,55.935301182659884,0.96861593812340629,0.44005054598365928,null,0,17.68059884332796,null,17.68059884332796,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":170.94355973250032},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,7.2033978529864902,17.659199463665264,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,9.2859239810860128,10.516811931585337,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,324.97972839992639,295.61150717346914,0.47060676016165809,55.889348302921519,0.96833974201467821,0.43989056267019921,null,0,17.659199463665264,null,17.659199463665264,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":170.90822600363254},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,7.1948482704593362,17.637787776776175,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,9.2225193814575608,10.457682673334952,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,324.85456826424183,295.48131467946672,0.47044151479889568,55.843430943927928,0.96806357367346918,0.43972973601378956,null,0,17.637787776776175,null,17.637787776776175,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":170.87290205104944},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,7.1862938035414832,17.616363857354798,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,9.1595278517573444,10.398885860810894,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,324.72946027861389,295.35118320698473,0.47027631949276177,55.797549077574217,0.96778743311957105,0.43956806628527589,null,0,17.616363857354798,null,17.616363857354798,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":170.83758787170316},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,7.1777344820027382,17.594927779957032,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,9.0969468257151114,10.340419624885016,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,324.60440442131323,295.22111271894005,0.47011117422560117,55.751702675781473,0.9675113203727671,0.439405553755708,null,0,17.594927779957032,null,17.594927779957032,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":170.80228346254682},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,7.1691703355581824,17.57347961900172,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,9.0347737521551128,10.282282106938069,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,324.47940067061978,295.09110317828492,0.46994607897977597,55.705891710497184,0.96723523545283185,0.43924219869635922,null,0,17.57347961900172,null,17.57347961900172,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":170.76698882053458},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,7.1606013938679185,17.552019448770007,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,8.9730060949131296,10.224471458800636,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,324.35444900482253,294.96115454800639,0.46978103373766616,55.660116153694645,0.96695917837953138,0.43907800137871195,null,0,17.552019448770007,null,17.552019448770007,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":170.73170394262164},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,7.1520276865373749,17.53054734340612,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,8.9116413327546535,10.16698584269435,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,324.22954940221928,294.8312667911265,0.46961603848166883,55.614375977373413,0.96668314917262155,0.43891296207446723,null,0,17.53054734340612,null,17.53054734340612,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":170.6964288257642},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,7.1434492431171721,17.509063376917023,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,8.8506769592928745,10.109823431173497,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,324.10470184111716,294.70143987070219,0.4694510931941987,55.568671153558853,0.96640714785185144,0.43874708105553595,null,0,17.509063376917023,null,17.509063376917023,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":170.66116346691942},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,7.1348660931034251,17.487567623173167,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,8.7901104829076413,10.052982407066914,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,323.97990629983212,294.57167374982515,0.46928619785768738,55.52300165430259,0.96613117443695939,0.43858035859404865,null,0,17.487567623173167,null,17.487567623173167,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":170.62590786304554},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,7.1262782659375272,17.466060155907975,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,8.7299394266641634,9.9964609634202155,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,323.85516275668931,294.44196839162191,0.46912135245458436,55.477367451681886,0.96585522894767617,0.43841279496234309,null,0,17.466060155907975,null,17.466060155907975,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":170.59066201110178},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,7.1176857910065143,17.444541048718722,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,8.6701613282328243,9.9402573034383561,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,323.7304711900228,294.3123237592539,0.46895655696735622,55.431768517800236,0.96557931140372333,0.43824439043297664,null,0,17.444541048718722,null,17.444541048718722,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":170.55542590804836},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,7.1090886976429148,17.423010375066173,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,8.6107737398087583,9.8843696404285168,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,323.60583157817575,294.18273981591693,0.46879181137848674,55.386204824786688,0.96530342182481355,0.43807514527871816,null,0,17.423010375066173,null,17.423010375066173,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":170.5201995508466},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,{"$f":"V189*T189/3.413","v":7.1004870151249166},17.401468208275016,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,8.5517742280322206,9.8287961977433014,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,323.48124389950027,294.05321652484162,0.46862711567047671,55.340676344796492,0.96502756023065006,0.43790505977254796,null,0,17.401468208275016,null,17.401468208275016,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":170.48498293645866},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,7.09188077267636,17.379914621533814,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,8.4931603739091059,9.7735352087242493,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,323.35670813235765,293.92375384929323,0.46846246982584466,55.295183050010451,0.96475172664092856,0.43773413418765855,null,0,17.379914621533814,null,17.379914621533814,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":170.4497760618479},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,{"$f":"V191*T191/3.413","v":7.0832699994669674},17.358349687895601,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},8.434929772732179,9.718584916645689,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,323.23222425511796,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":293.79435175257134},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.46829787382712601},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":55.249724912635088},0.96447592107533453,0.43756236879746202,null,0,17.358349687895601,null,17.358349687895601,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":170.41457892397855},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$48,F$48,IF(B191<$F$48,B191+1/12,B191))","v":10.750000000000007},165.84021638283727,7.0746547246121851,{"$f":"IF(B192>=F$48,E191,IF(D192*F$23/1000000-F$32/1000<0,0,D192*F$23/1000000-F$32/1000))","v":17.33677348027749},0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$48,E192/((1+$F$38)^B192),0)","v":8.377080034002212},{"$f":"IF(B192<F$48,($F$33/1000)/((1+$F$38)^B192),0)","v":9.6639435746588873},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":323.10779224616039},293.66501019801012,0.46813332765687293,55.204301904902934,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96420014355354555},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.43738976387557382},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":17.33677348027749},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":17.33677348027749},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":170.3793915198159},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":165.77111629267776},7.0660349771734596,17.315186071461348,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,8.319608781350011,9.6096094457365098,10.833333333333341,{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,322.9834120838733,293.53572914897848,0.46796883129765537,55.15891399907224,0.96392439409522979,0.43721631969582736,null,0,17.315186071461348,null,17.315186071461348,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":170.34421384632631},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,165.70204499422249,7.0574107861581998,17.29358753409371,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,8.2625136524584821,9.5555808026174116,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,322.85908374665382,293.40650856887913,0.46780438473205993,55.113561167426582,0.96364867272004651,0.43704203653226981,null,0,17.29358753409371,null,17.29358753409371,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":170.30904590047703},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,7.0487821805197877,17.271977940685804,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,8.2057922989851217,9.5018559277517252,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,322.73480721290815,293.27734842114972,0.46763998794269052,55.068243382275568,0.96337297944764666,0.43686691465915273,null,0,17.271977940685804,null,17.271977940685804,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":170.27388767923642},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,7.0401491891578676,17.250357363614285,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,8.1494423864852283,9.4484331132462547,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,322.61058246105159,293.14824866926165,0.4674756409121677,55.022960615954133,0.96309731429767165,0.43669095435095101,null,0,17.250357363614285,null,17.250357363614285,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":170.23873917957377},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,7.031511840918145,17.228725875120713,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,{"$f":"I197/(1+$F$38)^B197","v":0},8.0934615943349062,9.3953106608101962,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,322.48640946950826,293.01920927672109,0.46731134362312915,54.977712840823216,0.96282167728975498,0.43651415588233994,null,0,17.228725875120713,null,17.228725875120713,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":170.20360039845946},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,7.0228701645926215,17.207083547312159,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,8.0378476156549592,9.3424868817011308,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,322.36228821671142,292.89023020706799,0.46714709605822963,54.93250002926888,0.96254606844351964,0.43633651952821256,null,0,17.207083547312159,null,17.207083547312159,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":170.16847133286481},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,7.0142241889195942,17.185430452161185,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,7.982598157234909,9.289960096671356,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,322.23821868110326,292.76131142387652,0.46698289820014055,54.887322153702854,0.96227048777858082,0.43615804556367022,null,0,17.185430452161185,null,17.185430452161185,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":170.13335197976221},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,7.0055739425838111,17.163766661506255,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,7.9277109394575458,9.2377286359144986,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,322.11420084113496,292.63245289075525,0.46681875003155088,54.842179186562305,0.96199493531454527,0.43597873426402967,null,0,17.163766661506255,null,17.163766661506255,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":170.09824233612497},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,6.9969194542163713,17.142092247051476,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,7.8731836962235677,9.1857908390124248,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,321.99023467526655,292.50365457134626,0.46665465153516533,54.79707110030995,0.96171941107100911,0.43579858590481124,null,0,17.142092247051476,null,17.142092247051476,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":170.06314239892745},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,6.988260752395008,17.120407280367292,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,7.8190141748770374,9.1341450548824703,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,321.86632016196734,292.37491642932622,0.4664906026937064,54.751997867433971,0.96144391506756166,0.43561760076175221,null,0,17.120407280367292,null,17.120407280367292,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":170.02805216514511},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,6.9795978656439601,17.098711832890181,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,7.7652001361307281,9.0827896417249381,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,321.74245727971532,292.24623842840538,0.46632660348991301,54.706959460447763,0.96116844732378159,0.43543577911079656,null,0,17.098711832890181,null,17.098711832890181,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":169.99297163175424},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,6.9709308224341822,17.077005975923178,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,7.7117393539922485,9.0317229669709178,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,321.61864600699755,292.11762053232781,0.46616265390654071,54.661955851890042,0.96089300785923981,0.43525312122810211,null,0,17.077005975923178,null,17.077005975923178,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":169.95790079573229},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,6.9622596511833112,17.055289780635793,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,7.6586296156902325,8.9809434072303773,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,321.49488632231009,291.98906270487191,0.46599875392636209,54.616987014325247,0.96061759669349733,0.43506962739003091,null,0,17.055289780635793,null,17.055289780635793,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":169.92283965405761},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,6.9535843802558599,17.033563318064473,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,7.6058687216011647,8.9304493482405665,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,321.3711782041579,291.86056490984936,0.465834903532166,54.572052920342713,0.96034221384610707,0.43488529787316288,null,0,17.033563318064473,null,17.033563318064473,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":169.88778820370962},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,6.9449050379630499,17.011826659112216,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,7.5534544851761742,8.8802391848146893,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,321.24752163105495,291.73212711110597,0.46567110270675854,54.52715354255713,0.96006685933661262,0.43470013295427751,null,0,17.011826659112216,null,17.011826659112216,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":169.8527464416687},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,6.9362216525631908,16.990079874549515,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,7.5013847328687993,8.8303113207908872,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,321.12391658152416,291.60374927252104,0.46550735143296201,54.482288853608424,0.95979153318454846,0.4345141329103735,null,0,16.990079874549515,null,16.990079874549515,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":169.8177143649163},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,6.9275342522614753,16.96832303501381,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,7.4496573040624474,8.7806641689814864,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,321.00036303409729,291.47543135800771,0.46534364969361547,54.437458826161816,0.95951623540944098,0.43432729801865078,null,0,16.96832303501381,null,16.96832303501381,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":169.7826919704348},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,6.9188428652102534,16.946556211010233,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,7.3982700509987769,8.731296151122546,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,320.87686096731522,291.34717333151264,0.46517999747157451,54.392663432907653,0.95924096603080633,0.43413962855652471,null,0,16.946556211010233,null,16.946556211010233,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":169.74767925520763},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,6.9101475195088815,16.924779472911165,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,7.3472208387059394,8.6822056978236919,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,320.75341035972764,291.21897515701596,0.46501639474971129,54.347902646561209,0.95896572506815214,0.43395112480161324,null,0,16.924779472911165,null,16.924779472911165,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":169.71267621621919},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,6.901448243204034,16.90299289095708,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,7.2965075449277252,8.6333912485182172,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,320.6300111898932,291.09083679853148,0.46485284151091461,54.303176439863051,0.95869051254097781,0.433761787031749,null,0,16.90299289095708,null,16.90299289095708,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":169.67768285045491},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,6.8927450642895733,16.881196535256169,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,7.2461280600525386,8.5848512514134772,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,320.50666343637954,290.96275822010654,0.46468933773808946,54.258484785578929,0.95841532846877331,0.43357161552496726,null,0,16.881196535256169,null,16.881196535256169,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":169.64269915490124},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,6.8840380107067318,16.859390475784817,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,7.1960802870431033,8.5365841634415567,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,320.38336707776318,290.83473938582176,0.46452588341415751,54.213827656499433,0.95814017287101916,0.43338061055951554,null,0,16.859390475784817,null,16.859390475784817,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":169.60772512654555},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,6.8753271103441076,16.837574782387602,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,7.1463621413663114,8.4885884502102193,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,320.26012209262956,290.70678025979123,0.46436247852205698,54.169205025440192,0.95786504576718723,0.43318877241384718,null,0,16.837574782387602,null,16.837574782387602,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":169.57276076237633},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,6.8666123910377541,16.815749524777502,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,7.096971550923513,8.4408625859541235,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,320.13692845957308,290.57888080616226,0.46419912304474215,54.124616865241762,0.95758994717674084,0.43299610136662298,null,0,16.815749524777502,null,16.815749524777502,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":169.53780605938297},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,6.8578938805713285,16.793914772536272,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,7.0479064559812334,8.3934050534863296,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,320.01378615719699,290.45104098911565,0.46403581696518376,54.080063148769938,0.95731487711913388,0.43280259769671359,null,0,16.793914772536272,null,16.793914772536272,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":169.50286101455592},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,6.8491716066759922,16.772070595114197,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,6.9991648091019751,8.3462143441500576,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,319.89069516411359,290.3232607728653,0.46387256026636942,54.035543848914898,0.95703983561381145,0.43260826168319549,null,0,16.772070595114197,null,16.772070595114197,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":169.46792562488665},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,6.8404455970306506,16.750217061830689,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,6.9507445750757189,8.2992889577707345,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,319.76765545894403,290.19554012165833,0.46370935293130228,53.991058938592175,0.95676482268020924,0.4324130936053534,null,0,16.750217061830689,null,16.750217061830689,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":169.43299988736752},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,6.8317158792618526,16.728354241874047,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,6.9026437308514295,8.2526274026083026,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,319.64466702031825,290.06787899977513,0.46354619494300203,53.946608390742114,0.95648983833775458,0.43221709374267386,null,0,16.728354241874047,null,16.728354241874047,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":169.39808379899199},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,6.8229824809440078,16.706482204301981,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,6.8548602654692132,8.2062281953097962,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,319.52172982687523,289.94027737152896,0.46338308628450503,53.902192178329415,0.95621488260586518,0.43202026237485813,null,0,16.706482204301981,null,16.706482204301981,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":169.36317735675453},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,6.8142454295993415,16.684601018041512,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,6.8073921799925738,8.1600898608621879,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,319.39884385726282,289.81273520126626,0.46322002693886316,53.857810274344047,0.95593995550395083,0.43182259978180682,null,0,16.684601018041512,null,16.684601018041512,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":169.32828055765054},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,6.8055047526980958,16.662710751889481,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,6.7602374874412563,8.1142109325455039,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,319.27600909013779,289.68525245336673,0.46305701688914508,53.813462651800734,0.95566505705141014,0.43162410624363273,null,0,16.662710751889481,null,16.662710751889481,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":169.29339339867647},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,6.7967604776583856,16.640811474512169,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,6.7133942127240571,8.0685899518861799,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,319.15322550416568,289.55782909224251,0.4628940561184352,53.769149283738557,0.95539018726763503,0.43142478204064982,null,0,16.640811474512169,null,16.640811474512169,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":169.25851587682973},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,6.7880126318464926,16.618903254446053,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,6.6668603925724597,8.0232254686107218,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,319.0304930780211,289.4304650823392,0.46273114460983439,53.724870143221665,0.95511534617200711,0.43122462745338186,null,0,16.618903254446053,null,16.618903254446053,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":169.2236479891088},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,6.7792612425767311,16.596986160097465,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,6.6206340754741424,7.9781160405995823,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,318.90781179038737,289.30316038813481,0.46256828234645947,53.680625203338479,0.95484053378389944,0.43102364276255517,null,0,16.596986160097465,null,16.596986160097465,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":169.18878973251307},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,6.7705063371116818,16.575060259743168,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,6.574713321607204,7.9332602338413212,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,318.7851816199568,289.1759149741406,0.46240546931144327,53.636414437202546,0.95456575012267586,0.4308218282491027,null,0,16.575060259743168,null,16.575060259743168,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":169.15394110404296},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,6.7617479426621738,16.553125621530324,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,6.5290962027744781,7.8886566223870274,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,318.66260254543062,289.04872880490046,0.46224270548793484,53.592237817951712,0.9542909952076909,0.43061918419416417,null,0,16.553125621530324,null,16.553125621530324,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":169.11910210069991},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,6.7529860863872857,16.531182313476474,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,6.4837808023381873,7.8443037883049769,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,318.54007454551879,288.9216018449909,0.46207999085909918,53.548095318748324,0.95401626905829073,0.4304157108790802,null,0,16.531182313476474,null,16.531182313476474,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":169.08427271948634},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,6.7442207953945861,16.509230403470184,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,6.4387652151551888,7.8002003216355646,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,318.41759759894029,288.7945340590212,0.4619173254081172,53.503986912779453,0.95374157169381213,0.43021140858540124,null,0,16.509230403470184,null,16.509230403470184,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":169.04945295740569},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,6.7354520967400431,16.487269959270769,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,6.3940475475121943,7.7563448203464764,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,318.29517168442283,288.66752541163333,0.461754709118186,53.459912573256474,0.95346690313358229,0.43000627759488047,null,0,16.487269959270769,null,16.487269959270769,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":169.01464281146235},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,6.7266800174281469,16.465301048508632,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,6.3496259170615641,7.7127358902881289,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,318.1727967807031,288.54057586750184,0.46159214197251813,53.415872273415602,0.95319226339692031,0.42980031818947279,null,0,16.465301048508632,null,16.465301048508632,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":168.97984227866178},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,6.7179045844120013,16.443323738685475,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,6.3054984527573623,7.669372145149338,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,318.05047286652655,288.41368539133384,0.46142962395434267,53.371865986517093,0.95291765250313565,0.42959353065134215,null,0,16.443323738685475,null,16.443323738685475,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":168.94505135601034},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,6.7091258245933272,16.421338097174331,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,6.261663294791691,7.6262522064132572,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,317.92819992064761,288.28685394786902,0.46126715504690424,53.327893685845851,0.95264307047152896,0.42938591526285275,null,0,16.421338097174331,null,16.421338097174331,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":168.91027004051543},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,6.7003437648226081,16.399344191219889,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,6.218118594531445,7.5833747033135488,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,317.80597792182948,288.16008150187952,0.46110473523346335,53.283955344711217,0.95236851732139149,0.42917747230657466,null,0,16.399344191219889,null,16.399344191219889,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":168.87549832918546},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,6.6915584318990842,16.377342087938537,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,6.1748625144553007,7.5407382727908177,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,317.68380684884414,288.03336801816977,0.46094236449729625,53.240050936446693,0.9520939930720056,0.42896820206528202,null,0,16.377342087938537,null,16.377342087938537,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":168.84073621902982},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,6.682769852570801,16.355331854318422,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,6.1318932280910143,7.4983415594492682,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,317.56168668047258,287.90671346157671,0.4607800428216951,53.196180434410223,0.95181949774264463,0.42875810482194848,null,0,16.355331854318422,null,16.355331854318422,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":168.80598370705894},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,6.6739780535347766,16.333313557219903,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,6.0892089199532071,7.4561832155136232,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,317.43961739550451,287.78011779696971,0.46061777018996791,53.152343811984082,0.95154503135257285,0.42854718085975441,null,0,16.333313557219903,null,16.333313557219903,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":168.77124079028414},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,6.665183061437002,16.311287263375561,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,6.0468077854812945,7.4142619007862782,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,317.31759897273849,287.6535809892502,0.46045554658543814,53.108541042574757,0.95127059392104563,0.42833543046208344,null,0,16.311287263375561,null,16.311287263375561,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":168.73650746571784},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,6.656384902872496,16.289253039390299,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,6.0046880309777677,7.3725762826046939,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,317.19563139098199,287.52710300335207,0.4602933719914451,53.064772099613066,0.95099618546730869,0.42812285391252025,null,0,16.289253039390299,null,16.289253039390299,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":168.70178373037339},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,6.647583604385356,16.267210951741514,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,5.9628478735468278,7.3311250357990412,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,317.07371462905121,287.40068380424128,0.46013124639134412,53.021036956553786,0.95072180601059897,0.42790945149485221,null,0,16.267210951741514,null,16.267210951741514,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":168.66706958126514},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,6.6387791924688901,16.245161066779389,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,5.9212855410333676,7.2899068426500557,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,316.95184866577119,287.27432335691594,0.45996916976850549,52.977335586876137,0.95044745557014421,0.42769522349306921,null,0,16.245161066779389,null,16.245161066779389,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":168.63236501540848},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,6.6299716935656567,16.223103450727017,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,5.8799992719622196,7.2489203928471708,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,316.8300334799759,287.14802162640649,0.45980714210631574,52.933667964083469,0.9501731341651628,0.42748017019136464,null,0,16.223103450727017,null,16.223103450727017,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":168.59767002981974},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,6.6211611340674885,16.201038169680448,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,5.8389873154776728,7.208164383446845,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,316.70826905050802,287.02177857777519,0.4596451633881769,52.890034061702977,0.94989884181486561,0.42726429187413373,null,0,16.201038169680448,null,16.201038169680448,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":168.56298462151625},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,6.6123475403156116,16.178965289609,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,5.7982479312834201,7.1676375188311532,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,316.58655535621915,286.89559417611656,0.45948323359750615,52.846433853286442,0.94962457853845217,0.42704758882597177,null,0,16.178965289609,null,16.178965289609,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":168.52830878751638},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,6.6035309386005983,16.156884876355122,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,5.7577793895826233,7.1273385106665907,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,316.4648923759695,286.76946838655692,0.45932135271773672,52.802867312409205,0.9493503443551139,0.42683006133167356,null,0,16.156884876355122,null,16.156884876355122,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":168.4936425248394},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,6.5947113551626453,16.134796995635114,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,5.7175799710186315,7.0872660778631271,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,316.34328008862826,286.64340117425451,0.45915952073231697,52.759334412670853,0.94907613928403312,0.42661170967624212,null,0,16.134796995635114,null,16.134796995635114,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":168.45898583050567},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,6.5858888161914582,16.112701713038813,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,5.6776479666156021,7.0474189465334716,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,316.22171847307351,286.51739250439982,0.45899773762471113,52.715835127695158,0.94880196334438327,0.42639253414487666,null,0,16.112701713038813,null,16.112701713038813,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":168.42433870153647},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,6.5770633478262974,16.090599094029731,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,5.6379816777196181,7.0077958499525845,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,316.10020750819183,286.39144234221465,0.45883600337839853,52.672369431129397,0.94852781655532836,0.42617253502297658,null,0,16.090599094029731,null,16.090599094029731,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":168.38970113495409},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,6.5682349761562326,16.068489203945674,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,5.5985794159402582,6.9683955285174015,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,315.97874717287885,286.2655506529531,0.45867431797687414,52.62893729664529,0.94825369893602296,0.42595171259614556,null,0,16.068489203945674,null,16.068489203945674,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":168.35507312778182},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,6.5594037272199657,16.046372107998312,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,5.5594395030921229,6.9292167297067992,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,315.85733744603891,286.13971740190067,0.45851268140364826,52.585538697938063,0.94797961050561241,0.42573006715018341,null,0,16.046372107998312,null,16.046372107998312,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":168.32045467704395},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,6.550569627006138,16.024247871273939,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,5.5205602711370538,6.8902582080417671,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,315.7359783065852,286.01394255437503,0.45835109364224674,52.542173608727211,0.94770555128323419,0.42550759897109497,null,0,16.024247871273939,null,16.024247871273939,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":168.28584577976574},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,6.5417327014531637,16.002116558733061,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,5.4819400621262728,6.8515187250458274,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,315.61466973343954,285.88822607572513,0.45818955467621053,52.498842002755765,0.94743152128801489,0.42528430834508046,null,0,16.002116558733061,null,16.002116558733061,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":168.25124643297346},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,6.5328929764494816,15.979978235211021,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,5.4435772281431642,6.8129970492056557,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,315.49341170553271,285.76256793133166,0.458028064489096,52.455543853790715,0.94715752053907332,0.4250601955585443,null,0,15.979978235211021,null,15.979978235211021,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":168.21665663369433},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,{"$f":"V255*T255/3.413","v":6.5240504778335158},15.957832965417911,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},5.4054701312461066,6.7746919559319316,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,315.37220420180415,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":285.63696808660706},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.45786662306447495},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":52.412279135622839},0.94688354905551864,0.42483526089808882,null,0,15.957832965417911,null,15.957832965417911,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":168.18207637895654},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$48,F$48,IF(B255<$F$48,B255+1/12,B255))","v":16.083333333333375},161.47535802452717,6.5152052313937574,{"$f":"IF(B256>=F$48,E255,IF(D256*F$23/1000000-F$32/1000<0,0,D256*F$23/1000000-F$32/1000))","v":15.93568081393877},0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$48,E256/((1+$F$38)^B256),0)","v":5.3676171434117119},{"$f":"IF(B256<F$48,($F$33/1000)/((1+$F$38)^B256),0)","v":6.7366022275204145},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":315.2510472012022},285.51142650699529,0.45770523038593419,52.369047822066875,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.94660960685645024},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.424609504650514},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":15.93568081393877},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":15.93568081393877},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":168.1475056657894},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":161.40807662535028},6.506357262868816,15.913521845233706,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,5.3300166464783292,6.6987266531132255,16.166666666666707,{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,315.12994068268381,285.38594315797161,0.45754388643707616,52.325849886960782,0.94633569396095962,0.42438292710282172,null,0,15.913521845233706,null,15.913521845233706,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":168.11294449122306},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,161.34082326008971,6.4975065979475408,15.891356123638211,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,5.2926670320899047,6.6610640286603644,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,315.00888462521476,285.26051800504302,0.45738259120151809,52.282685304166819,0.94606181038812753,0.42415552854221084,null,0,15.891356123638211,null,15.891356123638211,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":168.07839285228872},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,6.4886532622690449,15.869183713363221,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,5.2555667016400545,6.6236131568814267,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,314.88787900776975,285.13515101374787,0.45722134466289283,52.23955404757055,0.94578795615702704,0.42392730925608196,null,0,15.869183713363221,null,15.869183713363221,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":168.04385074601851},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,6.4797972814227016,15.84700467849509,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,5.2187140662163962,6.586372847227544,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,314.76692380933196,285.0098421496557,0.4570601468048478,52.19645609108133,0.94551413128672146,0.42369826953202872,null,0,15.84700467849509,null,15.84700467849509,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":168.00931816944569},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,6.4709386809484082,15.824819082996282,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,5.1821075465454127,6.549341915843538,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,314.64601900889352,284.88459137836776,0.4568989976110463,52.15339140863216,0.94524033579626465,0.42346840965785143,null,0,15.824819082996282,null,15.824819082996282,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":167.97479511960435},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,6.4620774863363772,15.80262699070482,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,5.1457455729371917,6.5125191855302837,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,314.52516458545523,284.75939866551619,0.45673789706516627,52.110359974179403,0.94496656970470116,0.42323772992154163,null,0,15.80262699070482,null,15.80262699070482,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":167.94028159352965},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,6.4532137230274556,15.780428465335085,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,5.1096265852309015,6.475903485707291,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,314.40436051802675,284.63426397676483,0.45657684515090075,52.067361761703467,0.94469283303106721,0.423006230611292,null,0,15.780428465335085,null,15.780428465335085,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":167.90577758825776},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,6.4443474164129926,15.758223570477519,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,5.0737490327401877,6.4394936523754867,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,314.28360678562638,284.50918727780856,0.45641584185195799,52.024396745208008,0.9444191257943888,0.42277391201549058,null,0,15.758223570477519,null,15.758223570477519,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":167.87128310082568},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,6.4354785918349862,15.736012369598949,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,5.0381113741990671,6.4032885280802176,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,314.16290336728116,284.38416853437315,0.45625488715206136,51.98146489871985,0.94414544801368339,0.42254077442272553,null,0,15.736012369598949,null,15.736012369598949,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":167.83679812827162},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,6.4266072745862308,15.713794926042979,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,5.0027120777081171,6.3672869618744494,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,314.04225024202691,284.25920771221593,0.45609398103494897,51.938566196289969,0.94387179970795909,0.42230681812178283,null,0,15.713794926042979,null,15.713794926042979,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":167.8023226676346},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,6.4177334899102503,15.691571303029828,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,4.9675496206807761,6.3314878092821845,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,313.92164738890818,284.13430477712529,0.45593312348437381,51.895700611992652,0.94359818089621483,0.42207204340164395,null,0,15.691571303029828,null,15.691571303029828,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":167.76785671595468},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,6.4088572630012868,15.669341563656285,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,4.9326224897899635,6.2958899322620745,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,313.8010947869783,284.00945969492022,0.45577231448410466,51.852868119924864,0.94332459159744009,0.42183645055148561,null,0,15.669341563656285,null,15.669341563656285,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":167.73340027027294},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,6.3999786190046857,15.64710577089668,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,4.8979291809153009,6.2604921991712441,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,313.68059241529915,283.88467243145135,0.45561155401792403,51.810068694208098,0.94305103183061512,0.42160003986068556,null,0,15.64710577089668,null,15.64710577089668,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":167.69895332763136},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,6.3910975830166405,15.624863987602254,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,4.8634681990901028,6.2252934847293178,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,313.56014025294161,283.75994295259989,0.45545084206963032,51.767302308986416,0.9427775016147113,0.421362811618817,null,0,15.624863987602254,null,15.624863987602254,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":167.664515885073},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,6.382214180084322,15.602616276501472,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,4.8292380584489498,6.1902926699826466,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,313.43973827898498,283.63527122427786,0.45529017862303628,51.724568938427353,0.94250400096869058,0.42112476611564525,null,0,15.602616276501472,null,15.602616276501472,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":167.63008793964184},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,6.3733284352060888,15.580362700200549,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,4.7952372821755986,6.1554886422687378,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,313.31938647251752,283.51065721242867,0.45512956366196961,51.681868556722179,0.94223052991150602,0.42088590364113504,null,0,15.580362700200549,null,15.580362700200549,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":167.59566948838287},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,6.3644403733314308,15.558103321183316,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,4.7614644024509607,6.1208802951808829,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,313.1990848126361,283.38610088302619,0.454968997170273,51.639201138084957,0.94195708846210036,0.42064622448544964,null,0,15.558103321183316,null,15.558103321183316,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":167.56126052834205},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,6.3555500193610115,15.535838201811321,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,4.7279179604014319,6.0864665285329824,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,313.07883327844627,283.26160220207515,0.45480847913180383,51.596566656753197,0.94168367663940811,0.42040572893894379,null,0,15.535838201811321,null,15.535838201811321,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":167.52686105656633},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,6.3466573981467809,15.513567404324116,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,4.6945965060475539,6.0522462483245771,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,312.95863184906233,283.13716113561111,0.45464800953043422,51.55396508698766,0.94141029446235458,0.4201644172921683,null,0,15.513567404324116,null,15.513567404324116,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":167.49247107010359},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,6.3377625344920494,15.491290990839438,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,4.6614985982529085,6.0182183667060691,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,312.83848050360734,283.01277764970035,0.45448758835005093,51.511396403072382,0.94113694194985509,0.41992228983587021,null,0,15.491290990839438,null,15.491290990839438,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":167.45809056600277},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,6.3288654531515434,15.469009023353349,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,4.6286228046732694,5.9843818019441342,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,312.71837922121296,282.88845171043999,0.45432721557455585,51.468860579314509,0.94086361912081662,0.41967934686099284,null,0,15.469009023353349,null,15.469009023353349,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":167.42371954131377},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,6.3199661788313817,15.446721563740176,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,4.5959677017059741,5.9507354783873421,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,312.59832798101962,282.76418328395744,0.4541668911878653,51.426357590044148,0.9405903259941355,0.41943558865867148,null,0,15.446721563740176,null,15.446721563740176,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":167.38935799308743},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,6.3110647361893086,15.424428673753104,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,4.5635318744397413,5.9172783264319548,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,312.47832676217627,282.63997233641084,0.45400661517391011,51.383887409614687,0.94031706258870085,0.41919101552024102,null,0,15.424428673753104,null,15.424428673753104,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":167.35500591837558},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,6.3021611498345411,15.40213041502377,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,4.5313139166044731,5.8840092824879262,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,312.35837554384085,282.51581883398921,0.45384638751663614,51.341450012402788,0.94004382892339033,0.41894562773722194,null,0,15.40213041502377,null,15.40213041502377,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":167.32066331423113},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,6.2932554443280537,15.37982684906301,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,4.4993124305216599,5.8509272889450932,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,312.23847430517969,282.39172274291161,0.45368620820000355,51.299045372807797,0.93977062501707376,0.41869942560133894,null,0,15.37982684906301,null,15.37982684906301,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":167.28633017770781},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,6.2843476441824846,15.357518037260592,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,4.467526027054741,5.8180312941395558,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,312.11862302536798,282.26768402942793,0.45352607720798715,51.256673465252476,0.93949745088861147,0.41845240940450423,null,0,15.357518037260592,null,15.357518037260592,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":167.25200650586041},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,6.2754377738622535,15.335204040885532,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,4.4359533255599102,5.7853202523202372,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,311.99882168358954,282.14370265981836,0.45336599452457654,51.214334264182327,0.93922430655685418,0.41820457943882683,null,0,15.335204040885532,null,15.335204040885532,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":167.21769229574477},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,6.2665258577836056,15.312884921086196,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,4.4045929538371222,5.7527931236156498,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,311.87907025903684,282.01977860039369,0.45320596013377573,51.172027744066071,0.93895119204064348,0.41795593599660635,null,0,15.312884921086196,null,15.312884921086196,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":167.18338754441754},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,6.2576119203146847,15.290560738890484,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,4.3734435480813687,5.7204488740008301,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,311.75936873091104,281.89591181749461,0.45304597401960328,51.12975387939494,0.93867810735881119,0.4177064793703395,null,0,15.290560738890484,null,15.290560738890484,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":167.14909224893646},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,6.248695985775659,15.268231555206144,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,4.3425037528342694,5.6882864752644746,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,311.63971707842194,281.77210227749259,0.45288603616609208,51.087512644683642,0.93840505253018103,0.41745620985271575,null,0,15.268231555206144,null,15.268231555206144,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":167.11480640636029},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,6.2397780784386399,15.245897430820571,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,4.3117722209357572,5.6563049049762455,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,311.52011528078805,281.64834994678927,0.45272614655728977,51.045304014469508,0.93813202757356573,0.41720512773661461,null,0,15.245897430820571,null,15.245897430820571,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":167.08053001374867},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,6.2308582225278535,15.223558426401237,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,4.2812476134762125,5.6245031464542752,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,311.40056331723656,281.52465479181649,0.45256630517725843,51.003127963312693,0.93785903250777092,0.41695323331511069,null,0,15.223558426401237,null,15.223558426401237,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":167.04626306816223},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,6.2219364422196302,15.201214602495661,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,4.2509285997487174,5.592880188732841,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,311.28106116700314,281.40101677903613,0.45240651201007404,50.960984465796372,0.93758606735159022,0.41670052688146691,null,0,15.201214602495661,null,15.201214602495661,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":167.01200556666259},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,6.2130127616426369,15.178866019531991,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,4.2208138572017369,5.5614350265302317,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,311.16160880933234,281.27743587494052,0.45224676703982764,50.91887349652643,0.93731313212381073,0.41644700872914792,null,0,15.178866019531991,null,15.178866019531991,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":166.97775750631243},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,6.2040872048776787,15.156512737818515,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,4.1909020713917524,5.53016666021679,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,311.04220622347725,281.15391204605197,0.45208707025062461,50.876795030131433,0.93704022684320776,0.41619267915180258,null,0,15.156512737818515,null,15.156512737818515,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":166.94351888417526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,6.1951597959579452,15.134154817544269,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,4.1611919359364444,5.4990740957831132,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,310.92285338869959,281.03044525892295,0.45192742162658411,50.834749041263052,0.93676735152854917,0.41593753844327258,null,0,15.134154817544269,null,15.134154817544269,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":166.90928969731567},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,6.1862305588689912,15.11179231877899,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,4.1316821524679872,5.4681563448085031,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,310.80355028426976,280.9070354801359,0.45176782115184005,50.79273550459547,0.93649450619859254,0.41568158689759116,null,0,15.11179231877899,null,15.11179231877899,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":166.8750699427992},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,6.1772995175489127,15.089425301473559,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,4.1023714305866559,5.4374124244294952,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,310.68429688946679,280.78368267630321,0.45160826881054078,50.750754394825435,0.93622169087208629,0.41542482480899001,null,0,15.089425301473559,null,15.089425301473559,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":166.84085961769233},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,6.1683666958881851,15.067053825459601,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,4.0732584878145142,5.4068413573086378,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,310.56509318357831,280.66038681406752,0.45144876458684841,50.708805686672832,0.93594890556776966,0.41516725247187941,null,0,15.067053825459601,null,15.067053825459601,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":166.8066587190626},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,6.1594321177299838,15.044677950450277,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,4.0443420495496456,5.376442171603415,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,310.44593914590058,280.53714786010096,0.45128930846493992,50.666889354879601,0.93567615030437212,0.41490887018087369,null,0,15.044677950450277,null,15.044677950450277,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":166.77246724397838},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,6.1504958068700413,15.022297736039929,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,4.0156208490203227,5.3462139009353598,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,310.32683475573856,280.41396578110584,0.45112990042900608,50.625005374210758,0.93540342510061414,0.41464967823076915,null,0,15.022297736039929,null,15.022297736039929,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":166.73828518950918},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,6.141557787056839,14.99991324170457,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,3.9870936272396578,5.3161555843593264,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,310.20777999240579,280.2908405438144,0.45097054046325186,50.583153719453946,0.93513072997520719,0.41438967691655565,null,0,14.99991324170457,null,14.99991324170457,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":166.70411255272541},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,6.1326180819916303,14.977524526801927,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,3.958759132960366,5.2862662663329436,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,310.0887748352244,280.16777211498857,0.45081122855189687,50.541334365419175,0.93485806494685275,0.41412886653341613,null,0,14.977524526801927,null,14.977524526801927,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":166.66994933069833},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,6.1236767153284086,14.955131650571376,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,3.9306161226297518,5.2565449966862428,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,309.96981926352515,280.04476046141986,0.45065196467917429,50.499547286938963,0.93458543003424355,0.41386724737671843,null,0,14.955131650571376,null,14.955131650571376,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":166.63579552050044},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,6.1147337106741348,14.932734672134497,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,3.9026633603450982,5.2269908305914443,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,309.85091325664746,279.9218055499299,0.45049274882933193,50.457792458868624,0.93431282525606174,0.41360481974202412,null,0,14.932734672134497,null,14.932734672134497,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":166.60165111920497},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,6.105789091588699,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,3.8748996178091248,5.197602828532931,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,309.73205679393931,279.79890734736966,0.45033358098663129,50.416069856085727,0.93404025063098206,0.41334158392508541,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":166.56751612388629},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,{"$f":"IF(B303<F$48,E303/((1+$F$38)^B303),0)","v":0},0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":166.5333905316196},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,{"$f":"IF(B304<F$48,E304/((1+$F$38)^B304),0)","v":0},0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":166.49954696904109},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":166.46598195430272},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":166.43269206263597},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":166.3996739251869},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":166.36692422787971},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":166.33443971030781},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":166.30221716465178},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":166.27025343462353},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":166.23854541443549},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":166.20709004779479},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":166.17588432692108},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":166.14492529158784},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":166.11421002818639},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":166.08373566881161},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":166.05349939036944},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V319*T319/3.413","v":6.0968428815849425},14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,309.61324985475733,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":279.67606582062012},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.45017446113534837},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":50.374379453490462},0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":166.02349841370503},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$48,F$48,IF(B319<$F$48,B319+1/12,B319))","v":20},158.34324838761333,6.0968428815849425,{"$f":"IF(B320>=F$48,E319,IF(D320*F$23/1000000-F$32/1000<0,0,D320*F$23/1000000-F$32/1000))","v":14.910333650494989},0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B320<F$48,($F$33/1000)/((1+$F$38)^B320),0)","v":0},{"$f":"IF(J320<1, B320,N319)","v":20},{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":309.61324985475733},279.67606582062012,0.45017446113534837,50.374379453490462,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.4130775402218394},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":14.910333650494989},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":14.910333650494989},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":165.99373000275119},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,20,{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":158.34324838761333},6.0968428815849425,14.910333650494989,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":165.96419146369664},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B322<F$48,($F$33/1000)/((1+$F$38)^B322),0)","v":0},20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":165.93488014417323},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":165.9057934324623},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":165.87692875671863},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":165.84828358421251},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":165.81985542058905},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":165.79164180914387},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":165.76364033011558},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":165.73584859999386},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":165.70826427084319},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":165.68088502964162},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":165.65370859763411},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":165.62673272970048},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":165.59995521373693},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":165.57337387005151},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":165.54698655077254},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":165.52079113927016},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":165.49478554959026},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":165.46896772590082},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":165.44333564195017},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":165.41788730053679},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":165.39262073299065},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":165.36753399866546},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":165.34262518444189},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":165.31789240424109},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":165.29333379854876},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":165.26894753394899},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":165.2447318026681},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":165.22068482212785},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":165.19680483450804},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":165.17309010631809},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":165.14953892797774},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":165.12614961340606},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":165.1029204996191},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":165.07984994633583},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":165.05693633559187},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":165.03417807136145},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":165.01157357918663},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":164.98912130581436},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":164.96681971884053},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":164.94466730636154},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":164.92266257663238},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":164.90080405773199},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":164.87909029723494},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":164.85751986188964},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":164.83609133730323},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":164.81480332763212},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,{"$f":"IF(B368<F$48,E368/((1+$F$38)^B368),0)","v":0},{"$f":"IF(B368<F$48,($F$33/1000)/((1+$F$38)^B368),0)","v":0},20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":164.79365445527912},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":164.77264336059619},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":164.75176870159302},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":164.73102915365135},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":164.71042340924478},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":164.68995017766397},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":164.66960818474718},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":164.64939617261575},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":164.62931289941511},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":164.60935713906022},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":164.58952768098601},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":164.56982332990285},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":164.55024290555602},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":164.5307852424904},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":164.5114491898189},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V383*T383/3.413","v":6.0968428815849425},14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,309.61324985475733,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":279.67606582062012},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.45017446113534837},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":50.374379453490462},0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":164.49223361099584},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$48,F$48,IF(B383<$F$48,B383+1/12,B383))","v":20},158.34324838761333,6.0968428815849425,{"$f":"IF(B384>=F$48,E383,IF(D384*F$23/1000000-F$32/1000<0,0,D384*F$23/1000000-F$32/1000))","v":14.910333650494989},0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J384<1, B384,N383)","v":20},{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":309.61324985475733},279.67606582062012,0.45017446113534837,50.374379453490462,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.4130775402218394},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":14.910333650494989},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":14.910333650494989},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":164.47313738359404},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,20,{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":158.34324838761333},6.0968428815849425,14.910333650494989,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":164.45415939908636},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":164.43529856263123},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":164.41655379286195},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":164.39792402168021},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":164.3794081940531},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":164.36100526781397},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":164.34271421346688},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":164.32453401399459},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":164.30646366467019},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":164.28850217287183},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":164.2706485579011},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":164.25290185080445},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":164.23526109419791},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":164.21772534209498},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":164.2002936597375},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":164.18296512342945},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":164.16573882037395},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":164.14861384851289},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":164.13158931636951},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":164.11466434289363},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":164.09783805730973},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":164.0811095989676},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":164.06447811719556},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":164.04794277115633},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":164.03150272970518},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":164.01515717125091},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":163.99890528361874},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":163.98274626391586},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":163.96667931839934},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":163.95070366234597},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":163.93481851992465},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":163.91902312407069},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":163.90331671636235},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":163.8876985468996},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":163.8721678741845},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":163.85672396500416},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":163.84136609431505},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":163.82609354512977},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":163.81090560840536},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V424*T424/3.413","v":6.0968428815849425},14.910333650494989,{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.61324985475733},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":279.67606582062012},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.45017446113534837},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.374379453490462},0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":163.79580158293356},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":163.78078077523298},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":163.76584249944281},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":163.75098607721864},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":163.73621083762956},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":163.72151611705732},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":163.7069012590969},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":163.69236561445874},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,{"$f":"IF(B432<F$48,E432/((1+$F$38)^B432),0)","v":0},{"$f":"IF(B432<F$48,($F$33/1000)/((1+$F$38)^B432),0)","v":0},20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":163.67790854087266},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":163.66352940299328},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":163.64922757230678},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":163.63500242703952},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":163.6208533520678},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":163.60677973882926},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":163.59278098523561},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":163.57885649558676},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":163.56500568048631},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":163.55122795675842},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":163.53752274736593},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":163.52388948132986},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":163.51032759364998},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":163.49683652522691},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":163.48341572278522},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":163.47006463879777},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$48,F$48,IF(B447<$F$48,B447+1/12,B447))","v":20},158.34324838761333,6.0968428815849425,{"$f":"IF(B448>=F$48,E447,IF(D448*F$23/1000000-F$32/1000<0,0,D448*F$23/1000000-F$32/1000))","v":14.910333650494989},0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J448<1, B448,N447)","v":20},{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.4130775402218394},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":14.910333650494989},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":14.910333650494989},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":163.45678273141129},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,20,{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":158.34324838761333},6.0968428815849425,14.910333650494989,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":163.44356946437307},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":163.43042430695874},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":163.4173467339013},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":163.40433622532109},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":163.39139226665688},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":163.37851434859812},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":163.365701967018},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":163.35295462290784},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":163.34027182231216},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":163.32765307626497},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":163.31509790072681},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":163.302605816523},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.29017634928263},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.27780902937849},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.26550339186784},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.25325897643438},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.24107532733061},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.2289519933214},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.21688852762827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.20488448787455},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.19293943603114},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.18105293836342},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.1692245653787},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.1574538917744},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.14574049638713},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.13408396214251},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.12248387600565},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.11093982893223},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.0994514158206},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.08801823546432},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.07663989050545},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.06531598738846},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.05404613631501},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.04282995119902},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.03166704962283},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.02055705279341},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.00949958549981},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":162.99849427607083},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":162.98754075633329},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V488*T488/3.413","v":6.0968428815849425},14.910333650494989,{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.61324985475733},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":279.67606582062012},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.45017446113534837},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.374379453490462},0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":162.976638661571},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":162.96578763048444},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":162.95498730515064},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":162.94423733098387},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":162.93353735669695},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":162.92288703426289},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":162.9122860188771},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":162.90173396892035},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,{"$f":"IF(B496<F$48,E496/((1+$F$38)^B496),0)","v":0},{"$f":"IF(B496<F$48,($F$33/1000)/((1+$F$38)^B496),0)","v":0},20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":162.89123054592196},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":162.88077541452353},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":162.87036824244345},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":162.86000870044154},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":162.84969646228438},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":162.8394312047111},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":162.82921260739951},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":162.81904035293286},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":162.80891412676698},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":162.79883361719777},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":162.78879851532932},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":162.77880851504233},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":162.76886331296288},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":162.75896260843189},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":162.7491061034747},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.7392935027712},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$48,F$48,IF(B511<$F$48,B511+1/12,B511))","v":20},158.34324838761333,6.0968428815849425,{"$f":"IF(B512>=F$48,E511,IF(D512*F$23/1000000-F$32/1000<0,0,D512*F$23/1000000-F$32/1000))","v":14.910333650494989},0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J512<1, B512,N511)","v":20},{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.4130775402218394},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":14.910333650494989},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":14.910333650494989},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.72952451362639},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,20,{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":158.34324838761333},6.0968428815849425,14.910333650494989,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.71979884594123},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.71011621218383},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.7004763273614},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.69087890899189},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.68132367707676},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.67181035407356},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.66233866486903},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.65290833675274},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.64351909939077},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.63417068479995},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.62486282732232},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.6155952636},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.60636773255032},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.59717997534142},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.58803173536779},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.57892275822667},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.5698527916943},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.56082158570268},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.55182889231654},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.54287446571078},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.53395806214795},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.52507943995613},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.51623835950718},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.50743458319516},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.49866787541498},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.48993800254144},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.48124473290846},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.47258783678859},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.46396708637278},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.45538225575035},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,6.0968428815849425,14.910333650494989,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.61324985475733,279.67606582062012,0.45017446113534837,50.374379453490462,0.93376770617766824,0.4130775402218394,null,0,14.910333650494989,null,14.910333650494989,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.44683312088935},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},2383.6826208597276,2637.9725064091376,{"$f":"N543","v":20},10.8107587456596]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":168.59810100865317},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.37411781400900318},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":32.183902958493114},null,{"$f":"MIN(AA554:AA1034)","v":32.183902958493114},{"$f":"MIN(AB554:AB1034)","v":167.03184324848399}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":6.9125203995540909},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":39.99999999999995},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},null,{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":39.99999999999995},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":40},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":344.01046758825942},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":315.4899571140752},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.49552106208067043},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.061504264831285},{"$f":"(1-($H$34+273)/(C554+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.37411781400900318},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":39.99999999999995},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":39.99999999999995},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":175},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.96354166666666},6.9092590091305688,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":39.97988963711655},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":39.755108473912976},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":39.775105769181621},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":343.94484258825941},315.42111455087877,0.49543584543356584,63.036122191658194,{"$f":"(1-($H$34+273)/(C555+273))/(1-($H$34+273)/($H$17+273))","v":0.99986040925244957},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.37409187269586247},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":39.97988963711655},null,39.97988963711655,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":174.98177083333331},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.92709092881944},6.905995748698933,{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":39.959767743402168},0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":39.511694845484676},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":39.551475973739635},0.16666666666666666,{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,343.87923126013442,315.35228845384529,0.49535064188632189,63.01074990371913,0.99972082486985936,0.37406575110318213,null,0,39.959767743402168,null,39.959767743402168,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":174.96354419849536},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.89064778487594,6.9027306220894538,39.939634342474974,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,39.269750324745416,39.329103504568494,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,343.81363360103609,315.28347881773163,0.49526545143640127,62.985387397064983,0.9995812468548233,0.37403944925627486,null,0,39.939634342474974,null,39.939634342474974,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":174.94532009509049},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.85421223325409,6.8994636331291668,39.919489457933224,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,39.02926617320761,39.107981292532585,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,343.74804960811679,315.21468563729718,0.49518027408126747,62.960034667748772,0.99944167520993521,0.37401296718046795,null,0,39.919489457933224,null,39.919489457933224,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":174.92709852272321},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.81778427237217,6.8961947856418089,39.899333113354821,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,38.790233703568752,38.8881023082415,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,343.68247927852934,315.14590890730415,0.49509510981838561,62.934691711825479,0.99930210993778823,0.37398630490109996,null,0,39.899333113354821,null,39.899333113354821,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":174.90887948099805},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.78136390064876,6.8929240834477712,39.879165332297006,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,38.552644279416356,38.669459561826542,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,343.61692260942721,315.07714862251748,0.49500995864522251,62.909358525352019,0.99916255104097595,0.37395946244351885,null,0,39.879165332297006,null,39.879165332297006,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":174.89066296951958},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.74495111650279,6.8896515303642234,39.858986138297212,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,38.316489314935609,38.452046102718555,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,343.55137959796446,315.00840477770458,0.4949248205592463,62.884035104386982,0.9990229985220892,0.37393243983308982,null,0,39.858986138297212,null,39.858986138297212,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":174.87244898789248},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.70854591835351,6.8863771302050312,39.838795554872462,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,38.08176027461738,38.235855019426971,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,343.48585024129574,314.93967736763557,0.49483969555792601,62.858721444991318,0.99888345238372034,0.37390523709518664,null,0,39.838795554872462,null,39.838795554872462,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":174.8542375357215},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.67214830462052,6.8831008867807837,39.818593605519581,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,37.848448672968502,38.020879439320048,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,343.42033453657638,314.87096638708346,0.49475458363873298,62.833417543227654,0.99874391262846141,0.3738778542551971,null,0,39.818593605519581,null,39.818593605519581,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":174.83602861261141},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.63575827372372,6.8798228038987874,39.798380313715164,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,37.616546074223628,37.807112528406442,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,343.3548324809621,314.80227183082354,0.49466948479913891,62.808123395160692,0.99860437925890144,0.37385029133852032,null,0,39.798380313715164,null,39.798380313715164,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":174.81782221816707},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.59937582408335,6.8765428853630555,39.778155702915477,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,37.386044092058505,37.59454749111795,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,343.28934407160943,314.73359369363413,0.49458439903661794,62.782838996856981,0.99846485227763193,0.37382254837056728,null,0,39.778155702915477,null,39.778155702915477,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":174.79961835199342},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.56300095411999,6.8732611349743484,39.757919796556749,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,37.15693438930537,37.383177570093459,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,343.22386930567541,314.66493197029587,0.49449932634864485,62.757564344385003,0.99832533168724158,0.37379462537676234,null,0,39.757919796556749,null,39.757919796556749,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":174.78141701369546},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.52663366225454,6.8699775565301691,39.737672618055122,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,36.929208677669507,37.172996045964133,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,343.15840818031762,314.59628665559228,0.49441426673269612,62.732299433815257,0.99818581749032032,0.37376652238254243,null,0,39.737672618055122,null,39.737672618055122,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":174.76321820287825},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,174.49027394690822,6.8666921538246912,39.717414190806203,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,36.702858717447128,36.963996237139845,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,343.09296069269419,314.52765774430929,0.49432922018624931,62.707044261220148,0.99804630968945673,0.37373823941335382,null,0,39.717414190806203,null,39.717414190806203,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":174.74502191914689},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,174.45392180650259,6.8634049306489233,39.697144538186073,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,36.477876317246164,36.756171499596718,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,343.02752683996408,314.4590452312359,0.49424418670678399,62.681798822674068,0.99790680828723799,0.37370977649466008,null,0,39.697144538186073,null,39.697144538186073,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":174.72682816210661},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,174.41757723945958,6.8601158907904551,39.676863683549747,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,36.254253333706288,36.549515226665967,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,342.96210661928666,314.39044911116332,0.49415916629178097,62.656563114253032,0.99776731328625234,0.37368113365193073,null,0,39.676863683549747,null,39.676863683549747,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":174.70863693136266},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,174.38124024420134,6.8568250380337581,39.656571650233012,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,36.031981671223619,36.344020848823831,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,342.89670002782185,314.32186937888571,0.49407415893872181,62.631337132035583,0.99762782468908706,0.37365231091065187,null,0,39.656571650233012,null,39.656571650233012,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":174.69044822652037},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,174.34491081915044,6.8535323761599516,39.636268461550969,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,35.811053281673964,36.139681833482747,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,342.83130706273022,314.25330602919945,0.49398916464509007,62.606120872101513,0.99748834249832863,0.3736233082963209,null,0,39.636268461550969,null,39.636268461550969,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":174.67226204718511},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,174.30858896272977,6.8502379089469585,39.615954140799019,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,35.59146016413991,35.936491684783704,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,342.765927721173,314.18475905690411,0.49390418340837056,62.580914330533147,0.99734886671656287,0.37359412583444734,null,0,39.615954140799019,null,39.615954140799019,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":174.65407839296233},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,174.27227467336252,6.8469416401693453,39.595628711251877,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,35.373194364637541,35.734443943389692,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,342.70056200031195,314.11622845680154,0.4938192152260496,62.555717503414257,0.99720939734637515,0.3735647635505504,null,0,39.595628711251877,null,39.595628711251877,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":174.63589726345759},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,174.23596794947224,6.8436435735985466,39.575292196164938,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,35.156247975846973,35.533532186280418,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,342.63520989730944,314.04771422369612,0.49373426009561455,62.530530386830691,0.99706993439035085,0.37353522147016749,null,0,39.575292196164938,null,39.575292196164938,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":174.61771865827643},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,174.19966878948276,6.840343713002663,39.554944618773028,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,34.940613136841982,35.333750026548081,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,342.56987140932841,313.97921635239544,0.49364931801455453,62.505352976870626,0.99693047785107403,0.37350549961884122,null,0,39.554944618773028,null,39.554944618773028,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":174.59954257702452},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,174.16337719181828,6.8370420621465344,39.534586002290887,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,34.726282032822709,35.135091113194349,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,342.50454653353233,313.9107348377089,0.49356438898035965,62.48018526962349,0.99679102773112938,0.37347559802213015,null,0,39.534586002290887,null,39.534586002290887,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":174.58136901930763},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,174.12709315490332,6.8337386247918017,39.514216369913505,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,34.513246894849772,34.937549130928467,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,342.43923526708539,313.84226967444908,0.49347947299052192,62.455027261180902,0.99665158403309961,0.37344551670560611,null,0,39.514216369913505,null,39.514216369913505,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":174.56319798473146},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,174.09081667716271,6.8304334046968069,39.493835744815563,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,34.301499999579107,34.741117799966474,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,342.3739376071523,313.77382085743113,0.49339457004253434,62.429878947636638,0.9965121467595679,0.37341525569484896,null,0,39.493835744815563,null,39.493835744815563,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":174.54502947290186},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,174.05454775702162,6.8271264056167107,39.473444150152091,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,34.09103366899933,34.545790875831628,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,342.30865355089833,313.70538838147274,0.49330968013389126,62.404740325086209,0.99637271591311705,0.37338481501545517,null,0,39.473444150152091,null,39.473444150152091,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":174.52686348342482},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,174.01828639290557,6.823817631303343,39.453041609057593,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,33.881840270169299,34.351562149155811,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,342.24338309548943,313.63697224139412,0.49322480326208845,62.37961138962703,0.99623329149632855,0.37335419469302916,null,0,39.453041609057593,null,39.453041609057593,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":174.50870001590627},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,173.98203258324037,6.8205070855053522,39.432628144646976,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,33.673912214958676,34.158425445482209,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,342.17812623809209,313.56857243201819,0.49313993942462359,62.354492137358164,0.9960938735117838,0.37332339475319193,null,0,39.432628144646976,null,39.432628144646976,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":174.49053906995229},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,173.94578632645218,6.8171947719681203,39.412203780014977,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,33.46724195978873,33.966374625069001,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,342.11288297587333,313.50018894817049,0.49305508861899489,62.329382564381092,0.99595446196206394,0.37329241522157258,null,0,39.412203780014977,null,39.412203780014977,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":174.47238064516895},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,173.90954762096749,6.8138806944338448,39.391768538236711,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,33.261822005375478,33.775403582694153,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,342.04765330600088,313.4318217846793,0.49297025084270246,62.304282666799054,0.99581505684974903,0.373261256123816,null,0,39.391768538236711,null,39.391768538236711,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":174.45422474116248},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,173.87331646521312,6.8105648566413599,39.371322442366548,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,33.057644896472972,33.585506247461403,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,341.98243722564303,313.36347093637528,0.49288542609324776,62.27919244071694,0.9956756581774191,0.37322991748557388,null,0,39.371322442366548,null,39.371322442366548,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":174.43607135753905},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,173.8370928576162,6.8072472623264275,39.350865515439928,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,32.854703221620433,33.396676582607185,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,341.91723473196856,313.29513639809187,0.49280061436813333,62.254111882241887,0.99553626594765343,0.37319839933251697,null,0,39.350865515439928,null,39.350865515439928,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":174.41792049390503},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,173.8008767966042,6.8039279152214656,39.33039778047165,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,32.652989612887872,33.208908585308798,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,341.85204582214698,313.22681816466502,0.4927158156648635,62.229040987482648,0.99539688016303096,0.37316670169032362,null,0,39.33039778047165,null,39.33039778047165,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":174.39977214986675},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,173.76466828060489,6.800606819055667,39.309919260456631,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,32.452496745625282,33.022196286493532,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,341.78687049334826,313.15851623093317,0.49263102998094338,62.203979752550055,0.99525750082612974,0.37313482458468389,null,0,39.309919260456631,null,39.309919260456631,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":174.38162632503071},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,173.72846730804642,6.7972839775550096,39.289429978369981,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,32.253217338212579,32.836533750648918,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,341.72170874274298,313.09023059173762,0.49254625731388008,62.178928173556784,0.9951181279395277,0.3731027680413006,null,0,39.289429978369981,null,39.289429978369981,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":174.36348301900338},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,173.69227387735722,6.7939593944423464,39.268929957167536,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,32.055144151811426,32.651915075634072,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,341.65656056750242,313.02196124192221,0.49246149766118169,62.15388624661756,0.99497876150580178,0.37307053208589375,null,0,39.268929957167536,null,39.268929957167536,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":174.34534223139133},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,173.6560879869661,6.7906330734371272,39.248419219784125,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,31.858269990116554,32.468334392492032,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,341.59142596479842,312.95370817633329,0.49237675102035788,62.128853967848784,0.99483940152752914,0.37303811674418685,null,0,39.248419219784125,null,39.248419219784125,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":174.32720396180116},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,173.61990963530215,6.7873050182557222,39.227897789135611,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,31.662587699111601,32.2857858652632,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,341.52630493180328,312.88547138981971,0.49229201738891942,62.103831333368817,0.99470004800728584,0.37300552204192311,null,0,39.227897789135611,null,39.227897789135611,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":174.30906820983967},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,173.58373882079479,6.7839752326111729,39.207365688117335,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,31.468090166823398,32.104263690799819,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,341.46119746569008,312.81725087723328,0.49220729676437874,62.078818339298124,0.99456070094764737,0.37297274800485053,null,0,39.207365688117335,null,39.207365688117335,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":174.29093497511354},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,173.54757554187378,6.7806437202134111,39.186822939605428,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,31.274770323079995,31.923762098581498,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,341.39610356363221,312.74904663342789,0.49212258914424928,62.053814981758762,0.99442136035118944,0.372939794658737,null,0,39.186822939605428,null,39.186822939605428,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":174.27280425722964},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,173.51141979696922,6.7773104847690604,39.166269566455675,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,31.082621139268038,31.744275350531769,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,341.33102322280405,312.68085865326054,0.49203789452604646,62.028821256874863,0.99428202622048578,0.37290666202935652,null,0,39.166269566455675,null,39.166269566455675,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":174.25467605579485},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,173.47527158451152,6.7739755299815627,39.145705591504196,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,30.891635628093017,31.565797740835652,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,341.26595644038014,312.6126869315903,0.49195321290728594,62.003837160772491,0.99414269855811122,0.37287335014249678,null,0,39.145705591504196,null,39.145705591504196,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":174.23655037041618},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,173.4391309029314,6.7706388595511378,39.125131037567265,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,30.701806843340215,31.388323595758315,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,341.20090321353592,312.54453146327933,0.49186854428548604,61.978862689579444,0.99400337736663968,0.37283985902395772,null,0,39.125131037567265,null,39.125131037567265,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":174.2184272007006},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,173.40299775065995,6.7673004771748682,39.104545927441805,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,30.513127879637445,31.211847273464652,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,341.13586353944731,312.47639224319198,0.49178388865816564,61.953897839425508,0.99386406264864302,0.37280618869955506,null,0,39.104545927441805,null,39.104545927441805,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":174.20030654625526},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,173.36687212612856,6.763960386546529,39.08395028390435,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,30.325591872218062,31.03636316383999,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,341.07083741529084,312.40826926619548,0.49169924602284493,61.928942606442575,0.99372475440669517,0.37277233919510983,null,0,39.08395028390435,null,39.08395028390435,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":174.18218840668729},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,173.33075402776893,6.7606185913566978,39.063344129711709,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,30.139191996686552,30.861865688311703,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,341.00582483824348,312.34016252715935,0.49161461637704612,61.903996986763843,0.99358545264336751,0.37273831053645912,null,0,39.063344129711709,null,39.063344129711709,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":174.16407278160392},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,173.29464345401314,6.757275095292818,39.042727487601368,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,29.953921468785285,30.688349299671877,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,340.94082580548309,312.27207202095599,0.49152999971829187,61.879060976525153,0.99344615736123143,0.3727041027494512,null,0,39.042727487601368,null,39.042727487601368,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":174.14595967061246},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,173.25854040329355,6.7539299020390793,39.022100380290766,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,29.76977354416173,30.515808481900997,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,340.87584031418783,312.20399774246005,0.49144539604410703,61.854134571863483,0.99330686856285832,0.3726697158599484,null,0,39.022100380290766,null,39.022100380290766,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":174.12784907332025},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,173.22244487404285,6.7505830152764306,39.00146283047733,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,29.586741518137536,30.344237749992548,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,340.81086836153656,312.13593968654897,0.49136080535201715,61.829217768918227,0.99316758625081869,0.37263514989381957,null,0,39.00146283047733,null,39.00146283047733,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":174.10974098933471},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,173.18635686469409,6.7472344386827494,38.980814860839558,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,29.404818725479796,30.173631649778685,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,340.74590994470879,312.06789784810269,0.49127622763954942,61.804310563830484,0.99302831042768214,0.37260040487695367,null,0,38.980814860839558,null,38.980814860839558,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":174.09163541826334},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,173.15027637368061,6.7438841759326076,38.960156494035587,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,29.223998540171621,30.003984757756839,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,340.68096506088455,311.99987222200389,0.49119166290423238,61.779412952743371,0.9928890410960185,0.37256548083524482,null,0,38.960156494035587,null,38.960156494035587,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":174.07353235971368},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,173.11420339943609,6.7405322306973643,38.93948775270372,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,29.044274375185548,29.835291680917287,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,340.61603370724441,311.93186280313751,0.49110711114359601,61.754524931801541,0.99274977825839639,0.37253037779460046,null,0,38.93948775270372,null,38.93948775270372,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":174.05543181329335},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,173.07813794039453,6.7371786066452897,38.91880865946321,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,28.865639682258415,29.667547056571745,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,340.55111588096958,311.8638695863911,0.49102257235517127,61.729646497151776,0.99261052191738453,0.37249509578094409,null,0,38.91880865946321,null,38.91880865946321,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":174.03733377861005},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,173.04207999499027,6.7338233074413703,38.898119236913089,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,28.688087951666052,29.500745552182853,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,340.48621157924191,311.7958925666552,0.49093804653649092,61.704777644942823,0.99247127207555041,0.37245963482020572,null,0,38.898119236913089,null,38.898119236913089,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":174.01923825527149},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,173.00602956165798,6.730466336747476,38.877419507633128,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,28.511612712000826,29.334881865194685,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,340.4213207992438,311.72793173882224,0.49085353368508861,61.679918371325044,0.99233202873546178,0.37242399493833273,null,0,38.877419507633128,null,38.877419507633128,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":174.00114524288554},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,172.96998663883264,6.7271076982222153,38.856709494183036,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,28.336207529949185,29.169950722864165,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,340.35644353815815,311.65998709778785,0.49076903379849962,61.655068672451051,0.99219279189968534,0.37238817616127839,null,0,38.856709494183036,null,38.856709494183036,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":173.98305474106007},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,172.93395122494954,6.7237473955210607,38.835989219103148,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,28.161866010071499,29.005946882093454,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,340.29157979316858,311.59205863844966,0.49068454687426039,61.630228544474875,0.99205356157078695,0.37235217851501334,null,0,38.835989219103148,null,38.835989219103148,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":173.96496674940298},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,172.89792331844433,6.7203854322963297,38.81525870491437,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,27.988581794582686,28.842865129263274,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,340.22672956145919,311.52414635570835,0.49060007290990898,61.605397983552791,0.9919143377513332,0.37231600202551945,null,0,38.81525870491437,null,38.81525870491437,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":173.94688126752231},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,172.86190291775299,6.7170218121970775,38.794517974117475,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,27.816348563133563,28.680700280067182,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,340.16189284021482,311.45625024446679,0.49051561190298437,61.580576985842754,0.99177512044388916,0.37227964671878733,null,0,38.794517974117475,null,38.794517974117475,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":173.92879829502618},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,172.82589002131178,6.7136565388692064,38.773767049193793,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,27.645160032594429,28.519447179346731,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,340.09706962662062,311.38837029963054,0.49043116385102731,61.55576554750462,0.99163590965101911,0.37224311262082077,null,0,38.773767049193793,null,38.773767049193793,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":173.91071783152265},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,172.78988462755734,6.7102896159555021,38.753005952605456,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,27.475009956839639,28.35910070092762,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,340.03225991786263,311.32050651610768,0.49034672875157953,61.530963664700124,0.99149670537528767,0.37220639975763886,null,0,38.753005952605456,null,38.753005952605456,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":173.89263987661997},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,172.7538867349266,6.7069210470955323,38.732234706794735,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,27.305892126532669,28.19965574745672,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,339.96746371112732,311.25265888880892,0.49026230660218434,61.506171333592931,0.99135750761925856,0.37216950815527006,null,0,38.732234706794735,null,38.732234706794735,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":173.87456442992644},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,172.7178963418568,6.7035508359256237,38.711453334183922,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,27.137800368912842,28.041107250240039,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,339.90268100360169,311.18482741264734,0.49017789740038603,61.48138855034847,0.99121831638549462,0.37213243783975136,null,0,38.711453334183922,null,38.711453334183922,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":173.85649149105035},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,172.68191344678559,{"$f":"V618*T618/3.413","v":6.7001789860790693},38.690661857176607,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},26.970728547584233,27.883450169081581,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,339.83791179247351,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":311.11701208253868},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.49009350114373079},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":61.456615311133987},0.99107913167655914,0.37209518883713988,null,0,38.690661857176607,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":38.690661857176607},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":173.83842105960014},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,5.4166666666666643,172.64593804815084,6.6968055011858922,38.669860298156216,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,26.804670562303858,27.726679492123129,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":339.77315607493091},311.0492128934012,0.49000911782976536,61.431851612118891,{"$f":"(1-($H$34+273)/(C619+273))/(1-($H$34+273)/($H$17+273))","v":0.99093995349501329},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.3720577611734972},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":38.669860298156216},null,38.669860298156216,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":173.82035313518421},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":172.60997014439081},6.6934303848729613,{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":38.649048679486711},0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":26.639620348772578},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":27.570790235684914},5.4999999999999973,{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,339.70841384816288,310.98142984015578,0.48992474745603859,61.407097449474122,0.9908007818434198,0.37202015487489959,null,0,38.649048679486711,null,38.649048679486711,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":173.80228771741119},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,172.57400973394405,6.690053640764007,38.628227023512721,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,26.475571878426795,27.415777444107189,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,339.64368510935873,310.91366291772567,0.4898403900201001,61.382352819372642,0.99066161672433928,0.37198236996743589,null,0,38.628227023512721,null,38.628227023512721,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":173.78422480588961},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,172.53805681524946,6.6866752724796017,38.607395352559386,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,26.31251915823113,27.261636189592679,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,339.57896985570846,310.8459121210368,0.4897560455195013,61.357617717989143,0.9905224581403318,0.37194440647720772,null,0,38.607395352559386,null,38.607395352559386,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":173.76616440022815},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,172.50211138674629,6.6832952836371327,38.586553688932227,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,26.150456230472326,27.108361572049962,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,339.51426808440277,310.7781774450176,0.48967171395179437,61.33289214150048,0.99038330609395786,0.37190626443032587,null,0,38.586553688932227,null,38.586553688932227,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":173.74810650003553},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,172.46617344687405,6.6799136778508252,38.565702054917246,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,25.989377172554438,26.955948718937645,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,339.44957979263273,310.71045888459878,0.48958739531453305,61.308176086084927,0.99024416058777709,0.37186794385291516,null,0,38.565702054917246,null,38.565702054917246,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":173.73005110492059},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,172.43024299407261,6.6765304587317624,38.544840472781082,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,25.829276096795265,26.804392785109521,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,339.38490497759011,310.64275643471399,0.4895030896052725,61.283469547923033,0.99010502162434855,0.37182944477111091,null,0,38.544840472781082,null,38.544840472781082,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":173.71199821449216},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,172.39432002678217,6.6731456298878822,38.52396896477098,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,25.670147150223805,26.653688952660502,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,339.32024363646735,310.57507009029928,0.48941879682156914,61.258772523197024,0.98996588920623008,0.37179076721106191,null,0,38.52396896477098,null,38.52396896477098,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":173.69394782835914},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,172.35840454344324,6.6697591949239134,38.503087553114383,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,25.511984514378593,26.503832430773478,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,339.25559576645725,310.50739984629286,0.48933451696098068,61.234085008090716,0.98982676333598052,0.37175191119892748,null,0,38.503087553114383,null,38.503087553114383,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":173.67589994613053},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,172.32249654249668,6.6663711574414837,38.482196260019641,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,25.354782405107958,26.354818455567035,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,339.19096136475343,310.439745697636,0.48925025002106631,61.2094069987902,0.98968764401615628,0.37171287676087894,null,0,38.482196260019641,null,38.482196260019641,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":173.65785456741543},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,172.28659602238366,6.6629815210391028,38.461295107675838,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,25.198535072370817,26.206642289943968,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,339.12634042855001,310.3721076392722,0.48916599599938632,61.184738491483188,0.98954853124931519,0.3716736639231028,null,0,38.461295107675838,null,38.461295107675838,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":173.6398116918229},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,172.25070298154566,6.6595902893120469,38.440384118252148,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,25.043236800038297,26.059299223440739,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,339.06173295504163,310.30448566614746,0.48908175489350209,61.160079482359407,0.9894094250380131,0.37163427271179172,null,0,38.440384118252148,null,38.440384118252148,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":173.62177131896217},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,172.2148174184245,6.6561974658524647,38.419463313898461,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,24.888881905697328,25.912784572077697,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,338.99713894142354,310.23687977321032,0.48899752670097679,61.13542996761015,0.98927032538480586,0.37159470315315285,null,0,38.419463313898461,null,38.419463313898461,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":173.60373344844245},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,172.17893933146232,6.6528030542494241,38.398532716745656,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,24.735464740455122,25.767093678210209,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,338.93255838489159,310.1692899554119,0.48891331141937472,61.110789943428813,0.98913123229224875,0.37155495527340737,null,0,38.398532716745656,null,38.398532716745656,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":173.58569807987308},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,172.14306871910159,6.6494070580888254,38.377592348905083,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,24.582979688744224,25.622221910380553,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,338.86799128264227,310.10171620770586,0.48882910904626137,61.08615940601058,0.98899214576289718,0.37151502909878698,null,0,38.377592348905083,null,38.377592348905083,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":173.56766521286346},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,172.1072055797851,6.6460094809533654,38.356642232468346,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,24.431421168128931,25.478164663170737,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,338.80343763187261,310.03415852504816,0.48874491957920357,61.061538351552343,0.98885306579930443,0.37147492465553283,null,0,38.356642232468346,null,38.356642232468346,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":173.54963484702299},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,172.07134991195596,6.6426103264226954,38.335682389508271,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,24.280783629113518,25.334917357056042,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,338.73889742978014,309.9666169023975,0.48866074301576962,61.036926776253011,0.98871399240402458,0.37143464196990195,null,0,38.335682389508271,null,38.335682389508271,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":173.53160698196118},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,172.03550171405763,6.6392095980732888,38.314712842078073,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,24.131061554950431,25.192475438259489,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,338.67437067356315,309.89909133471514,0.48857657935352899,61.012324676313369,0.98857492557961157,0.37139418106816063,null,0,38.314712842078073,null,38.314712842078073,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":173.51358161728763},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,171.99966098453388,6.6358072994784614,38.293733612211525,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,23.982249461450206,25.050834378607032,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,338.60985736042039,309.83158181696444,0.48849242859005243,60.987732047935708,0.98843586532861694,0.37135354197658788,null,0,38.293733612211525,null,38.293733612211525,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":173.495558752612},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,171.96382772182875,6.6324034342084257,38.272744721923225,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,23.834341896792541,24.909989675383652,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,338.5453574875512,309.76408834411171,0.48840829072291198,60.963148887324621,0.98829681165359384,0.37131272472147325,null,0,38.272744721923225,null,38.272744721923225,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":173.47753838754394},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,171.92800192438671,6.628998005830268,38.251746193208525,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,23.687333441338232,24.769936851190174,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,338.48087105215552,309.6966109111255,0.48832416574968113,60.938575190686123,0.98815776455709314,0.371271729329121,null,0,38.251746193208525,null,38.251746193208525,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":173.45952052169329},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,171.89218359065245,6.6255910179079169,38.2307380480433,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,23.541218707442066,24.630671453800971,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,338.41639805143382,309.62914951297682,0.48824005366793438,60.914010954228303,0.98801872404166668,0.37123055582584397,null,0,38.2307380480433,null,38.2307380480433,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":173.44150515466984},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,171.85637271907106,6.6221824740022042,38.20972030838432,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,23.395992339267185,24.492189056022404,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,338.35193848258734,309.56170414463946,0.4881559544752479,60.88945617416104,0.98787969010986398,0.37118920423796892,null,0,38.20972030838432,null,38.20972030838432,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":173.42349228608347},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,171.82056930808793,6.6187723776708216,38.188692996169003,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,23.251649012600087,24.354485255552092,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,338.2874923428177,309.49427480108938,0.48807186816919884,60.864910846695977,0.98774066276423622,0.37114767459183406,null,0,38.188692996169003,null,38.188692996169003,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":173.40548191554419},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,171.78477335614875,6.6153607324683428,38.167656133315532,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,23.108183434666952,24.217555674838973,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,338.22305962932717,309.42686147730512,0.4879877947473657,60.840374968046632,0.98760164200733269,0.37110596691378939,null,0,38.167656133315532,null,38.167656133315532,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":173.38747404266203},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,171.74898486169954,6.6119475419462335,38.146609741722934,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,22.965590343950957,24.081395960944121,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,338.15864033931859,309.359464168268,0.48790373420732841,60.815848534428511,0.9874626278417018,0.3710640812301963,null,0,38.146609741722934,null,38.146609741722934,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":173.36946866704704},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,171.71320382318669,6.608532809652818,38.125553843270865,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,22.823864510010477,23.946001785402387,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,338.09423446999546,309.29208286896136,0.48781968654666813,60.791331542058629,0.98732362026989218,0.37102201756742881,null,0,38.125553843270865,null,38.125553843270865,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":173.35146578830944},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,171.67743023905686,6.6051165391333102,38.104488459819784,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,22.683000733298542,23.811368844084804,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,338.02984201856179,309.22471757437137,0.48773565176296735,60.766823987156016,0.98718461929445223,0.37097977595187215,null,0,38.104488459819784,null,38.104488459819784,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":173.33346540605939},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,171.64166410775704,6.6016987339298208,38.08341361321105,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,22.542993844983297,23.677492857061722,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,337.96546298222211,309.15736827948649,0.48765162985380955,60.742325865941638,0.9870456249179288,0.37093735640992298,null,0,38.08341361321105,null,38.08341361321105,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":173.31546751990726},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,171.60590542773457,6.5982793975813152,38.062329325266596,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,22.403838706769221,23.544369568466813,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,337.90109735818163,309.09003497929768,0.4875676208167799,60.717837174637936,0.98690663714286897,0.37089475896799046,null,0,38.062329325266596,null,38.062329325266596,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":173.29747212946333},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,171.57015419743712,6.5948585336237118,38.041235617789567,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,22.265530210719941,23.411994746361717,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,337.83674514364623,309.02271766879858,0.48748362464946454,60.693357909469682,0.98676765597181948,0.37085198365249578,null,0,38.041235617789567,null,38.041235617789567,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":173.27947923433805},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,171.53441041531264,6.5914361455897668,38.020132512563642,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,22.128063279081278,23.280364182601545,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,337.77240633582215,308.95541634298513,0.4873996413494513,60.668888066662987,0.98662868140732563,0.37080903048987213,null,0,38.020132512563642,null,38.020132512563642,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":173.26148883414191},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,171.49867407980943,6.5880122370091456,37.999020031353403,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,21.991432864105946,23.1494736927011,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,337.70808093191641,308.88813099685575,0.48731567091432876,60.64442764244609,0.98648971345193293,0.37076589950656325,null,0,37.999020031353403,null,37.999020031353403,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":173.24350092848545},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,171.46294518937614,6.5845868114083999,37.977898195904245,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,21.855633947878932,23.019319115701848,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,337.64376892913646,308.82086162541134,0.48723171334168719,60.619976633048879,0.98635075210818612,0.37072259072902553,null,0,37.977898195904245,null,37.977898195904245,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":173.2255155169793},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,171.42722374246168,6.5811598723109723,37.956767027942405,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,21.720661542143993,22.889896314039628,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,337.57947032469042,308.75360822365531,0.48714776862911796,60.595535034703147,0.98621179737862974,0.37067910418372602,null,0,37.956767027942405,null,37.956767027942405,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":173.20753259923416},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,171.39150973751532,6.5777314232372346,37.935626549175183,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,21.586510688131249,22.76120117341317,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,337.51518511578701,308.6863707865935,0.487063836774214,60.571102843642365,0.98607284926580685,0.37063543989714637,null,0,37.935626549175183,null,37.935626549175183,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":173.18955217486067},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,171.35580317298667,6.5743014677044274,37.914476781290539,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,21.453176456385354,22.633229602653245,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,337.45091329963543,308.61914930923422,0.48697991777456878,60.546680056102133,0.98593390777226098,0.37059159789577617,null,0,37.914476781290539,null,37.914476781290539,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":173.17157424346976},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,171.32010404732563,6.5708700092267129,37.893317745957503,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,21.320653946595165,22.505977533592635,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,337.38665487344554,308.55194378658831,0.48689601162777801,60.522266668319531,0.98579497290053497,0.37054757820611978,null,0,37.893317745957503,null,37.893317745957503,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":173.15359880467224},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,171.28441235898242,6.5674370513151521,37.872149464825931,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,21.188938287424012,22.379440920936808,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,337.32240983442779,308.48475421366896,0.48681211833143784,60.497862676533686,0.98565604465317092,0.37050338085469198,null,0,37.872149464825931,null,37.872149464825931,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":173.13562585807907},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,171.24872810640764,6.5640025974777041,37.850971959526589,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,21.058024636341091,22.253615742135324,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,337.25817817979316,308.41758058549192,0.48672823788314629,60.473468076985313,0.98551712303270989,0.37045900586801972,null,0,37.850971959526589,null,37.850971959526589,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":173.11765540330123},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,171.21305128805213,6.5605666512192773,37.829785251671417,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,20.927908179453944,22.128497997253945,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,337.19395990675326,308.35042289707536,0.48664437028050239,60.449082865917148,0.98537820804169374,0.370414453272643,null,0,37.829785251671417,null,37.829785251671417,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":173.0996874399498},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,171.1773819023671,6.5571292160416181,37.808589362852864,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,20.798584131341375,22.004083708847482,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,337.12975501252021,308.28328114343986,0.4865605155211063,60.424707039573661,0.98523929968266177,0.37036972309511001,null,0,37.808589362852864,null,37.808589362852864,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":173.08172196763593},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,171.14171994780409,6.5536902954434293,37.787384314644598,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,20.670047734888087,21.880368921833369,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,337.06556349430679,308.21615531960862,0.48647667360255992,60.400340594201055,0.98510039795815518,0.37032481536198353,null,0,37.787384314644598,null,37.787384314644598,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":173.06375898597085},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,171.10606542281496,6.5502498929203137,37.766170128601182,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,20.542294261119697,21.757349703365922,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,337.00138534932637,308.14904542060708,0.48639284452246584,60.37598352604752,0.98496150287071338,0.37027973009983617,null,0,37.766170128601182,null,37.766170128601182,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":173.04579849456576},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,171.07041832585188,6.5468080119648544,37.744946826258555,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,20.415319009039109,21.635022142711296,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,336.93722057479278,308.08195144146327,0.48630902827842831,60.351635831362842,0.98482261442287466,0.37023446733525728,null,0,37.744946826258555,null,37.744946826258555,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":173.02784049303202},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,171.03477865536732,6.5433646560664469,37.723714429133011,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,20.289117305463051,21.513382351123209,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,336.87306916792062,308.01487337720766,0.48622522486805292,60.327297506398679,0.9846837326171779,0.37018902709484147,null,0,37.723714429133011,null,37.723714429133011,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":173.00988498098098},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,170.9991464098141,6.5399198287114473,37.702472958722097,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,20.163684504860544,21.392426461719268,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,336.8089311259248,307.94781122287293,0.48614143428894591,60.302968547408511,0.98454485745616049,0.37014340940519735,null,0,37.702472958722097,null,37.702472958722097,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":172.99193195802414},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,170.96352158764537,6.5364735333831865,37.68122243650469,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,20.039015989191888,21.272150629358094,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,336.74480644602107,307.88076497349459,0.48605765653871541,60.278648950647749,0.9844059889423602,0.37009761429294752,null,0,37.68122243650469,null,37.68122243650469,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":172.97398142377298},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,170.9279041873146,6.5330257735618584,37.659962883940352,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,19.91510716774815,21.152551030517042,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,336.6806951254257,307.81373462411045,0.48597389161497068,60.254338712373425,0.98426712707831376,0.37005164178472372,null,0,37.659962883940352,null,37.659962883940352,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":172.95603337783913},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,170.89229420727557,6.5295765527245706,37.63869432246959,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,19.791953476992074,21.033623863170675,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,336.61659716135546,307.74672016976075,0.48589013951532217,60.230037828844445,0.98412827186655738,0.37000549190716853,null,0,37.63869432246959,null,37.63869432246959,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":172.93808781983424},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,170.85669164598238,6.5261258743454134,37.617416773514314,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,19.669550380400011,20.915365346669905,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,336.55251255102769,307.679721605488,0.48580640023738147,60.20574629632145,0.98398942330962691,0.36995916468693962,null,0,37.617416773514314,null,37.617416773514314,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":172.92014474937},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,170.82109650188946,6.5226737418953826,37.596130258477366,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,19.547893368304244,20.797771721621789,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,336.48844129166042,307.61273892633739,0.48572267377876149,60.181464111067044,0.98385058141005766,0.36991266015070412,null,0,37.596130258477366,null,37.596130258477366,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":172.9022041660582},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,170.78550877345157,6.5192201588423986,37.574834798742607,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,19.426977957736522,20.680839249770031,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,336.42438338047225,307.54577212735643,0.4856389601370768,60.157191269345276,0.98371174617038393,0.3698659783251424,null,0,37.574834798742607,null,37.574834798742607,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":172.88426606951069},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,170.74992845912377,6.5157651286512923,37.553530415674842,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,19.306799692272399,20.564564213876139,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,336.36033881468222,307.47882120359509,0.48555525930994253,60.132927767422416,0.98357291759314025,0.36981911923694277,null,0,37.553530415674842,null,37.553530415674842,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":172.86633045933937},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,170.71435555736144,6.5123086547839071,37.532217130620481,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,19.18735414187687,20.448942917601272,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,336.29630759151001,307.41188615010572,0.48547157129497548,60.108673601566238,0.98343409568085993,0.36977208291281149,null,0,37.532217130620481,null,37.532217130620481,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":172.84839733515622},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,170.67879006662031,6.508850740698902,37.510894964906278,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,19.068636902749844,20.3339716853887,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,336.23228970817598,307.34496696194321,0.48538789608979377,60.084428768046394,0.98329528043607628,0.36972486937945886,null,0,37.510894964906278,null,37.510894964906278,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":172.83046669657327},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,170.64323198535644,6.5053913898520115,37.489563939840949,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,18.950643597174054,20.219646862346995,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,336.168285161901,307.27806363416482,0.48530423369201642,60.060193263134465,0.98315647186132182,0.36967747866361378,null,0,37.489563939840949,null,37.489563939840949,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":172.81253854320263},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,170.60768131202616,6.5019306056958257,37.468224076713845,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,18.833369873362262,20.105964814133827,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,336.10429394990649,307.21117616183017,0.48522058409926411,60.035967083103486,0.98301766995912832,0.36962991079201435,null,0,37.468224076713845,null,37.468224076713845,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":172.79461287465651},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,170.57213804508615,6.4984683916798494,37.446875396795271,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,18.716811405306242,19.992921926840431,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,336.04031606941447,307.14430454000137,0.48513694730915852,60.011750224228535,0.98287887473202784,0.36958216579140679,null,0,37.446875396795271,null,37.446875396795271,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":172.77668969054704},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,170.53660218299342,6.4950047512506579,37.425517921337487,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,18.600963892626901,19.880514606876712,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,335.97635151764757,307.07744876374306,0.48505332331932255,59.987542682786568,0.98274008618255082,0.36953424368855581,null,0,37.425517921337487,null,37.425517921337487,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":172.75876899048663},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,170.5010737242053,6.4915396878516551,37.40415167157316,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,18.485823060424067,19.768739280857034,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,335.91240029182899,307.01060882812214,0.48496971212738044,59.963344455056131,0.98260130431322779,0.36948614451023215,null,0,37.40415167157316,null,37.40415167157316,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":172.74085077408756},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,170.46555266717942,6.4880732049231984,37.382776668716232,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,18.371384659128253,19.657592395486603,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,335.84846238918237,306.9437847282079,0.48488611373095775,59.939155537317447,0.98246252912658871,0.36943786828321928,null,0,37.382776668716232,null,37.382776668716232,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":172.72293504096228},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,170.43003901037375,6.4846053059026723,37.36139293396225,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,18.257644464353071,19.547070417448499,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,335.78453780693218,306.87697645907213,0.48480252812768115,59.914975925852758,0.98232376062516302,0.36938941503431505,null,0,37.36139293396225,null,37.36139293396225,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":172.70502179072332},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,170.39453275224659,{"$f":"V682*T682/3.413","v":6.4811359942243447},37.340000488487597,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},18.14459827674791,19.437169833291378,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,335.72062654230331,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":306.8101840157891},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.48471895531517856},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":59.890805616946039},0.98218499881147936,0.3693407847903255,null,0,37.340000488487597,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":37.340000488487597},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":172.68711102298317},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,10.750000000000007,170.35903389125653,6.477665273319487,37.318599353450125,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,18.032241921852183,19.327887149317775,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":335.65672859252118},306.7434073934354,0.48463539529107919,59.866644606883028,{"$f":"(1-($H$34+273)/(C683+273))/(1-($H$34+273)/($H$17+273))","v":0.98204624368806592},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.36929197757807125},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":37.318599353450125},null,37.318599353450125,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":172.66920273735454},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":170.32354242586251},6.4741931466162903,{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":37.297189549988758},0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":17.920571249949852},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":19.21921889147302},10.833333333333341,{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,335.59284395481194,306.67664658709003,0.48455184805301349,59.842492891951167,0.98190749525745091,0.36924299342438277,null,0,37.297189549988758,null,37.297189549988758,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":172.65129693345003},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,170.2880583545238,6.4707196175399169,37.275771099223675,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,17.809582135925133,19.111161605234823,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,335.52897262640226,306.6099015918345,0.48446831359861325,59.818350468439746,0.98176875352216086,0.36919383235610259,null,0,37.275771099223675,null,37.275771099223675,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":172.63339361088239},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,170.25258167569993,6.4672446895124853,37.254344022256348,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,17.699270479118926,19.00371185550345,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,335.46511460451927,306.54317240275253,0.48438479192551115,59.794217332639846,0.98163001848472331,0.36914449440008462,null,0,37.254344022256348,null,37.254344022256348,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":172.61549276926448},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,170.21711238785082,6.4637683659530438,37.23290834016926,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,17.589632203185896,18.896866226492509,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,335.40126988639088,306.47645901493053,0.48430128303134162,59.770093480844309,0.98149129014766356,0.36909497958319248,null,0,37.23290834016926,null,37.23290834016926,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":172.59759440820915},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,170.18165048943666,6.4602906502777175,37.211464074026921,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,17.480663255953036,18.790621321620392,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,335.3374384692454,306.40976142345704,0.48421778691373979,59.74597890934777,0.98135256851350783,0.36904528793230801,null,0,37.211464074026921,null,37.211464074026921,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":172.57969852732936},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,170.14619597891803,6.4568115458994573,37.190011244874235,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,17.372359609277755,18.684973763402262,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,335.27362035031189,306.34307962342314,0.48413430357034254,59.721873614446451,0.98121385358478119,0.36899541947431758,null,0,37.190011244874235,null,37.190011244874235,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":172.56180512623811},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,170.11074885475574,6.4533310562282384,37.16854987373776,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,17.264717258908146,18.579920193342712,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,335.20981552681974,306.2764136099222,0.48405083299878743,59.697777592438626,0.98107514536400764,0.36894537423612084,null,0,37.16854987373776,null,37.16854987373776,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":172.54391420454846},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,170.07530911541099,6.4498491846710522,37.147079981625687,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,17.157732224343491,18.475457271828997,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,335.1460239959992,306.2097633780503,0.48396737519671379,59.673690839624271,0.98093644385371148,0.36889515224463204,null,0,37.147079981625687,null,37.147079981625687,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":172.52602576187357},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,170.03987675934528,6.4463659346317659,37.125601589526894,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,17.051400548695064,18.37158167802485,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,335.08224575508092,306.14312892290542,0.48388393016176195,59.64961335230484,0.9807977490564167,0.36884475352677348,null,0,37.125601589526894,null,37.125601589526894,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":172.5081397978266},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,170.00445178502039,6.4428813095113107,37.104114718412184,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,16.945718298548826,18.268290109764941,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,335.01848080129611,306.0765102395884,0.48380049789157314,59.625545126784118,0.9806590609746455,0.36879417810948073,null,0,37.104114718412184,null,37.104114718412184,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":172.49025631202085},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,169.9690341908985,6.4393953127075054,37.082619389233173,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,16.840681563827772,18.165579283449876,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,334.95472913187672,306.00990732320213,0.48371707838379047,59.601486159366999,0.98052037961092053,0.36874342601969995,null,0,37.082619389233173,null,37.082619389233173,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":172.47237530406963},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,169.93362397544206,6.435907947615255,37.061115622923488,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,16.736286457656139,18.063445933941836,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,334.89099074405516,305.94332016885221,0.48363367163605792,59.577436446360679,0.98038170496776378,0.36869249728439191,null,0,37.061115622923488,null,37.061115622923488,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":172.45449677358633},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,169.89822113711384,6.4324192176263448,37.039603440397549,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,16.632529116223299,17.961886814460755,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,334.82726563506435,305.87674877164631,0.48355027764602049,59.553395984073859,0.98024303704769644,0.36864139193052481,null,0,37.039603440397549,null,37.039603440397549,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":172.43662072018444},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,169.86282567437692,6.4289291261295682,37.018082862551289,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,16.52940569864932,17.860898696481133,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,334.76355380213789,305.81019312669463,0.48346689641132473,59.529364768817032,0.98010437585323917,0.36859010998508002,null,0,37.018082862551289,null,37.018082862551289,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":172.41874714347742},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,169.82743758569475,6.4254376765107137,36.996553910262151,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,16.426912386850955,17.760478369629379,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,334.69985524250995,305.74365322910973,0.48338352792961842,59.50534279690234,0.9799657213869124,0.3685386514750516,null,0,36.996553910262151,null,36.996553910262151,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":172.40087604307894},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,169.79205686953105,6.4219448721525776,36.975016604389104,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,16.325045385408405,17.660622641581774,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,334.63616995341533,305.67712907400681,0.48330017219855043,59.481330064644112,0.97982707365123622,0.36848701642744419,null,0,36.975016604389104,null,36.975016604389104,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":172.38300741860257},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,169.75668352434988,6.4184507164349016,36.953470965772283,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,16.223800921432716,17.561328337962973,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,334.57249793208922,305.61062065650304,0.48321682921577075,59.457326568357956,0.97968843264872929,0.36843520486927445,null,0,36.953470965772283,null,36.953470965772283,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":172.36514126966208},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,169.72131754861564,6.4149552127344176,36.931917015233275,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,16.123175244434179,17.462592302245092,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,334.5088391757676,305.54412797171818,0.48313349897893093,59.433332304361414,0.97954979838191003,0.36838321682756958,null,0,36.931917015233275,null,36.931917015233275,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":172.34727759587122},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,169.685958940793,6.4114583644248508,36.910354773575115,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,16.023164626191388,17.364411395647384,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,334.44519368168682,305.47765101477427,0.48305018148568318,59.409347268973846,0.97941117085329721,0.36833105232936819,null,0,36.910354773575115,null,36.910354773575115,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":172.32941639684384},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,169.65060769934701,6.4079601748769202,36.888784261582316,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,15.923765360621067,17.266782497036434,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,334.38156144708404,305.41118978079589,0.48296687673368172,59.385371458516232,0.97927255006540825,0.36827871140172147,null,0,36.888784261582316,null,36.888784261582316,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":172.31155767219386},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,169.61526382274297,6.4044606474583858,36.867205500021122,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,15.824973763648707,17.169702502826954,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,334.31794246919679,305.34474426490993,0.48288358472058118,59.361404869311542,0.97913393602076004,0.36822619407169327,null,0,36.867205500021122,null,36.867205500021122,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":172.29370142153525},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,169.57992730944656,6.4009597855339351,36.845618509638861,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,15.726786173079608,17.073168326883113,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,334.25433674526323,305.27831446224553,0.48280030544403779,59.337447497684252,0.97899532872186901,0.36817350036635665,null,0,36.845618509638861,null,36.845618509638861,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":172.27584764448201},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,169.54459815792376,6.3974575924652601,36.824023311164368,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,15.629198948471085,16.977176900420439,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,334.19074427252218,305.21190036793433,0.48271703890170919,59.313499339960657,0.97885672817125124,0.36812063031279607,null,0,36.824023311164368,null,36.824023311164368,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":172.2579963406483},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,169.50927636664085,6.3939540716110779,36.802419925308136,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,15.532208471005299,16.881725171908247,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,334.12716504821293,305.14550197711026,0.48263378509125382,59.289560392468815,0.97871813437142197,0.36806758393810918,null,0,36.802419925308136,null,36.802419925308136,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":172.24014750964827},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,169.47396193406445,6.3904492263271235,36.780808372762287,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,15.435811143362764,16.786810106972659,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,334.06359906957545,305.07911928490978,0.48255054401033165,59.265630651538658,0.97857954732489627,0.36801436126940501,null,0,36.780808372762287,null,36.780808372762287,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":172.2223011510961},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,169.43865485866152,6.3869430599660904,36.759188674200161,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,15.340003389596387,16.692428688300115,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,334.00004633385015,305.01275228647143,0.48246731565660356,59.241710113501625,0.97844096703418848,0.36796096233380327,null,0,36.759188674200161,null,36.759188674200161,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":172.20445726460616},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,169.40335513889929,6.3834355758776917,36.737560850276758,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,15.244781655006616,16.598577915541469,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,333.93650683827815,304.94640097693645,0.48238410002773185,59.217798774691204,0.97830239350181236,0.36790738715843413,null,0,36.737560850276758,null,36.737560850276758,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":172.18661584979273},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,169.36806277324536,6.3799267774086728,36.715924921628726,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,15.150142406017116,16.505254805216605,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,333.87298058010106,304.88006535144808,0.48230089712138019,59.193896631442186,0.97816382673028135,0.36785363577044322,null,0,36.715924921628726,null,36.715924921628726,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":172.1687769062703},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,169.3327777601676,6.3764166679027374,36.694280908874013,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,15.056082130050994,16.412456390619592,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,333.80946755656112,304.8137454051523,0.48221770693521299,59.170003680091696,0.97802526672210766,0.36779970819698138,null,0,36.694280908874013,null,36.694280908874013,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":172.15094043365329},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,169.29750009813424,6.3729052507006712,36.672628832612531,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,14.962597335408192,16.320179721724376,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,333.74596776490102,304.74744113319707,0.48213452946689622,59.146119916977995,0.97788671347980438,0.36774560446521881,null,0,36.672628832612531,null,36.672628832612531,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":172.13310643155631},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,169.26222978561378,6.3693925291402005,36.650968713425357,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,14.869684551142962,16.228421865091008,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,333.68248120236422,304.68115253073307,0.48205136471409699,59.122245338441616,0.97774816700588196,0.36769132460232956,null,0,36.650968713425357,null,36.650968713425357,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":172.11527489959394},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,169.22696682107511,6.3658785065560739,36.629300571875184,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,14.777340326942541,16.13717990377236,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,333.61900786619464,304.61487959291304,0.48196821267448359,59.098379940824429,0.97760962730285261,0.36763686863550238,null,0,36.629300571875184,null,36.629300571875184,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":172.09744583738086},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,169.19171120298739,6.3623631862801364,36.607624428506831,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,14.685561233006602,16.046450937221444,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,333.55554775363674,304.54862231489221,0.48188507334572545,59.074523720470239,0.9774710943732261,0.36758223659194073,null,0,36.607624428506831,null,36.607624428506831,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":172.07961924453181},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,169.15646292982009,6.3588465716411529,36.58594030384608,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,14.594343859926658,15.956232081199165,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,333.49210086193557,304.48238069182804,0.48180194672549309,59.050676673724581,0.97733256821951331,0.36752742849885395,null,0,36.58594030384608,null,36.58594030384608,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":172.06179512066163},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,169.12122200004305,6.3553286659649206,36.564248218400451,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,14.503684818566985,15.866520467682642,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,333.42866718833693,304.41615471888065,0.48171883281145894,59.026838796934584,0.9771940488442229,0.3674724443834646,null,0,36.564248218400451,null,36.564248218400451,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":172.04397346538514},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,169.08598841212637,6.351809472574363,36.54254819265973,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,14.413580739946113,15.777313244774055,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,333.36524673008688,304.34994439121215,0.48163573160129541,59.003010086449507,0.97705553624986397,0.36741728427301007,null,0,36.54254819265973,null,36.54254819265973,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":172.02615427831731},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,169.05076216454052,6.3482889947892698,36.520840247094377,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,14.324028275118165,15.688607576609954,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,333.30183948443238,304.28374970398727,0.48155264309267737,58.979190538619832,0.97691703043894562,0.3673619481947335,null,0,36.520840247094377,null,36.520840247094377,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":172.00833755907314},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,169.01554325575623,6.3447672359265974,36.499124402157399,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,14.235024095056231,15.600400643271129,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,333.23844544862061,304.21757065237267,0.48146956728327978,58.955380149798003,0.97677853141397497,0.36730643617589614,null,0,36.499124402157399,null,36.499124402157399,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":171.99052330726767},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,168.98033168424462,6.3412441993002098,36.477400678282706,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,14.146564890535055,15.512689640692953,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,333.17506461989973,304.15140723153797,0.48138650417077961,58.931578916338395,0.97664003917745967,0.36725074824376253,null,0,36.477400678282706,null,36.477400678282706,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":171.97271152251605},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,168.94512744847705,6.3377198882211099,36.455669095886591,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,14.058647372015615,15.425471780576258,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,333.11169699551812,304.0852594366545,0.4813034537528546,58.907786834596664,0.97650155373190606,0.36719488442561771,null,0,36.455669095886591,null,36.455669095886591,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":171.95490220443349},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,168.90993054692527,6.3341943059972285,36.433929675366386,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,13.97126826952924,15.338744290298676,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,333.04834257272489,304.0191272628964,0.48122041602718385,58.884003900930651,0.97636307507982112,0.36713884474874953,null,0,36.433929675366386,null,36.433929675366386,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":171.9370953526352},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,168.87474097806131,6.3306674559336269,36.412182437101748,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,13.884424332563462,15.252504412826514,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,332.9850013487698,303.95301070543997,0.48113739099144764,58.860230111699678,0.97622460322371041,0.36708262924046431,null,0,36.412182437101748,null,36.412182437101748,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":171.9192909667365},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,168.83955874035755,6.3271393413322938,36.390427401453366,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,13.798112329947482,15.166749406627098,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,332.92167332090298,303.88690975946372,0.48105437864332751,58.836465463264688,0.97608613816607881,0.36702623792807443,null,0,36.390427401453366,null,36.390427401453366,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":171.90148904635282},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,168.80438383228665,6.3236099654924081,36.368664588764609,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,13.712329049739472,15.081476545581635,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,332.85835848637538,303.82082442014882,0.48097137898050574,58.812709951988893,0.97594767990943099,0.36696967083890891,null,0,36.368664588764609,null,36.368664588764609,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":171.88368959109957},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,168.76921625232157,6.3200793317099793,36.346894019359318,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,13.627071299113002,14.996683118898536,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,332.79505684243827,303.75475468267837,0.48088839200066652,58.788963574236448,0.97580922845627127,0.36691292800030134,null,0,36.346894019359318,null,36.346894019359318,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":171.86589260059225},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,168.73405599893567,6.3165474432782585,36.325115713544321,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,13.542335904245967,14.912366431027246,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,332.73176838634362,303.68870054223811,0.48080541770149471,58.765226326373806,0.97567078380910277,0.36685600943960467,null,0,36.325115713544321,null,36.325115713544321,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":171.84809807444648},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,168.69890307060257,6.3130143034873898,36.303329691607267,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,13.458119710208351,14.828523801572556,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,332.66849311534406,303.62266199401597,0.48072245608067626,58.741498204769073,0.97553234597042904,0.36679891518417501,null,0,36.303329691607267,null,36.303329691607267,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":171.83030601227787},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,168.66375746579618,6.3094799156246619,36.281535973818229,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,13.374419580852065,14.745152565209388,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,332.60523102669254,303.55663903320203,0.4806395071358987,58.717779205791715,0.97539391494275185,0.36674164526138803,null,0,36.281535973818229,null,36.281535973818229,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":171.81251641370216},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,168.6286191829908,6.3059442829743677,36.25973458042877,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,13.29123239870048,14.662250071598082,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,332.54198211764287,303.49063165498922,0.48055657086485076,58.694069325813331,0.97525549072857398,0.3666841996986257,null,0,36.25973458042877,null,36.25973458042877,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":171.79472927833504},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,168.59348822066102,6.3024074088178272,36.237925531672161,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,13.208555064839002,14.579813685300111,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,332.47874638544926,303.42463985457238,0.48047364726522207,58.670368561207141,0.9751170733303961,0.3666265785232809,null,0,36.237925531672161,null,36.237925531672161,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":171.77694460579238},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,168.55836457728171,6.2988692964334279,36.216108847763564,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,13.126384498806308,14.497840785694342,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,332.41552382736648,303.35866362714847,0.48039073633470336,58.646676908347757,0.97497866275071954,0.36656878176276103,null,0,36.216108847763564,null,36.216108847763564,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":171.75916239569014},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,168.52324825132811,6.295329949096641,36.194284548900157,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,13.044717638486128,14.41632876689369,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,332.35231444065005,303.29270296791742,0.48030783807098704,58.622994363612037,0.9748402589920443,0.36651080944448339,null,0,36.194284548900157,null,36.194284548900157,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":171.74138264764417},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,168.48813924127575,6.2917893700799299,36.172452655260599,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,12.963551439999472,14.335275037662306,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,332.28911822255577,303.2267578720809,0.48022495247176616,58.599320923378173,0.97470186205687004,0.36645266159587536,null,0,36.172452655260599,null,36.172452655260599,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":171.72360536127059},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,168.45303754560047,6.2882475626528738,36.150613187005746,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,12.882882877597877,14.254677021333181,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,332.22593517034028,303.16082833484313,0.48014207953473503,58.575656584026262,0.97456347194769621,0.36639433824437823,null,0,36.150613187005746,null,36.150613187005746,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":171.70583053618543},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,168.41794316277847,6.2847045300820339,36.128766164277827,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,12.802708943556768,14.174532155726254,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,332.16276528126065,303.09491435141058,0.48005921925758949,58.552001341937938,0.97442508866702116,0.36633583941744124,null,0,36.128766164277827,null,36.128766164277827,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":171.68805817200484},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,168.38285609128621,6.2811602756311471,36.106911607201695,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,12.723026648070126,14.094837893066943,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,332.09960855257464,303.02901591699225,0.47997637163802637,58.528355193496822,0.97428671221734364,0.36627716514253028,null,0,36.106911607201695,null,36.106911607201695,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":171.67028826834508},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,168.34777632960052,6.2776148025608576,36.085049535883101,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,12.643833019144752,14.015591699905169,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,332.03646498154035,302.96313302679908,0.4798935366737434,58.504718135087955,0.97414834260116046,0.36621831544711525,null,0,36.085049535883101,null,36.085049535883101,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":171.65252082482237},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,168.31270387619853,6.2740681141290509,36.063179970410786,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,12.565125102496442,13.936791057034803,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,331.97333456541679,302.8972656760447,0.47981071436243999,58.481090163098315,0.97400997982096937,0.36615929035868661,null,0,36.063179970410786,null,36.063179970410786,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":171.63475584105311},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,168.27763872955765,6.2705202135904416,36.041302930853966,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,12.4868999614452,13.858433459413598,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,331.91021730146321,302.83141385994458,0.47972790470181642,58.457471273916212,0.97387162387926662,0.36610008990473475,null,0,36.041302930853966,null,36.041302930853966,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":171.61699331665363},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,168.24258088815566,6.2669711041970837,36.019418437265422,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,12.409154676812951,13.780516416083534,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,331.84711318693962,302.76557757371694,0.47964510768957386,58.433861463932288,0.97373327477854776,0.36604071411277345,null,0,36.019418437265422,null,36.019418437265422,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":171.59923325124049},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,168.20753035047062,6.2634207891978493,35.997526509678337,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,12.331886346819735,13.703037450091655,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,331.78402221910653,302.699756812582,0.47956232332341547,58.410260729538123,0.97359493252130858,0.3659811630103178,null,0,35.997526509678337,null,35.997526509678337,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":171.58147564443018},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,168.17248711498092,6.2598692718389035,35.975627168109177,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,12.255092086982533,13.625994098411311,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,331.7209443952251,302.63395157176262,0.47947955160104455,58.386669067127912,0.97345659711004395,0.36592143662490212,null,0,35.975627168109177,null,35.975627168109177,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":171.56372049583931},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,168.1374511801653,{"$f":"V746*T746/3.413","v":6.2563165553632727},35.95372043255508,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},12.178769030012822,13.549383911863863,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,331.65787971255696,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":302.56816184648358},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.47939679252016648},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":58.363086473096672},0.97331826854724779,0.36586153498406465,null,0,35.95372043255508,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":35.95372043255508},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":171.5459678050845},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,16.083333333333375,168.10242254450276,6.2527626430112315,35.931806322996202,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,12.102914325716416,13.473204455040829,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":331.59482816836442},302.50238763197228,0.47931404607848732,58.339512943841754,{"$f":"(1-($H$34+273)/(C747+273))/(1-($H$34+273)/($H$17+273))","v":0.97317994683541464},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.36580145811536174},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":35.931806322996202},null,35.931806322996202,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":171.52821757178251},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":168.06740120647265},6.2492075380199905,{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":35.909884859393806},0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":12.027525140892418},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":13.397453306226451},16.166666666666707,{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,331.53178975991023,302.43662892345799,0.47923131227371424,58.315948475761729,0.97304163197703686,0.36574120604635557,null,0,35.909884859393806,null,35.909884859393806,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":171.51046979555014},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,168.03238716455462,6.2456512436239606,35.887956061691902,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,11.952598659233981,13.322128057320729,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,331.46876448445772,302.37088571617278,0.47914859110355584,58.292393065257301,0.97290332397460777,0.36568077880462441,null,0,35.887956061691902,null,35.887956061691902,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":171.49272447600424},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,167.99738041722867,6.2420937630545161,35.866019949815758,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,11.87813208122857,13.247226313762853,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,331.40575233927103,302.30515800535073,0.47906588256572175,58.268846708730649,0.97276502283061939,0.3656201764177523,null,0,35.866019949815758,null,35.866019949815758,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":171.4749816127617},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,167.96238096297506,6.2385350995401865,35.844076543673111,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,11.804122624059715,13.172745694455088,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,331.34275332161451,302.2394457862282,0.47898318665792289,58.245309402585548,0.97262672854756316,0.36555939891333949,null,0,35.844076543673111,null,35.844076543673111,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":171.45724120543957},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,167.92738880027443,6.2349752563066145,35.822125863153907,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,11.730567521508839,13.098683831687076,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,331.27976742875342,302.17374905404404,0.47890050337787099,58.221781143227844,0.97248844112793009,0.36549844631899736,null,0,35.822125863153907,null,35.822125863153907,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":171.43950325365481},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,167.89240392760769,6.2314142365764136,35.80016792812939,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,11.657464023857431,13.025038371060567,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,331.21679465795324,302.10806780403902,0.4788178327232791,58.198261927064692,0.97235016057421075,0.36543731866234391,null,0,35.80016792812939,null,35.80016792812939,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":171.42176775702458},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,167.8574263434561,6.2278520435693183,35.778202758453062,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,11.584809397790421,12.951806971414582,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,331.15383500648039,302.04240203145662,0.47873517469186205,58.174751750504981,0.97221188688889504,0.3653760159710106,null,0,35.778202758453062,null,35.778202758453062,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":171.40403471516603},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,167.8224560463012,6.2242886805022826,35.756230373961301,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,11.512600926299969,12.878987304750973,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,331.0908884716016,301.97675173154232,0.47865252928133489,58.151250609959533,0.97207362007447295,0.36531453827264598,null,0,35.756230373961301,null,35.756230373961301,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":171.38630412769638},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,167.78749303462487,6.2207241505891693,35.734250794471393,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,11.440835908589003,12.806577056160435,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,331.02795505058418,301.91111689954397,0.47856989648941411,58.127758501840788,0.97193536013343218,0.36525288559490005,null,0,35.734250794471393,null,35.734250794471393,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":171.36857599423297},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,167.75253730690932,6.2171584570410374,35.712264039783349,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,11.369511659976514,12.734573923748899,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,330.96503474069618,301.84549753071173,0.47848727631381754,58.104275422562779,0.97179710706826217,0.36519105796544077,null,0,35.712264039783349,null,35.712264039783349,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":171.35085031439314},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,167.71758886163704,6.2135916030660034,35.690270129679035,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,11.298625511802545,12.662975618564369,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,330.90212753920611,301.77989362029797,0.47840466875226445,58.080801368541103,0.97165886088145026,0.3651290554119459,null,0,35.690270129679035,null,35.690270129679035,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":171.33312708779434},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,167.68264769729086,6.2100235918692555,35.668269083922254,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,11.228174811334036,12.591779864524149,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,330.83923344338297,301.71430516355724,0.47832207380247432,58.057336336193345,0.9715206215754838,0.36506687796210135,null,0,35.668269083922254,null,35.668269083922254,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":171.31540631405403},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,167.64771381235391,6.20645442665319,35.646260922259607,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,11.15815692167145,12.520984398342488,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,330.77635245049646,301.64873215574676,0.47823949146216865,58.033880321938739,0.97138238915284891,0.36500452564361091,null,0,35.646260922259607,null,35.646260922259607,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":171.29768799278978},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,167.61278720530967,6.2028841106171537,35.624245664418886,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,11.088569221655177,12.450586969458636,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,330.71348455781686,301.58317459212566,0.47815692172906993,58.010433322197997,0.97124416361603272,0.36494199848418241,null,0,35.624245664418886,null,35.624245664418886,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":171.27997212361922},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,167.5778678746419,6.1993126469576572,35.602223330110384,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,11.019409105773375,12.380585339965293,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,330.65062976261481,301.51763246795531,0.4780743646009013,57.986995333393651,0.97110594496752012,0.3648792965115375,null,0,35.602223330110384,null,35.602223330110384,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":171.26225870616},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,167.54295581883468,6.1957400388683563,35.580193939026813,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,10.950673984069928,12.310977284537476,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,330.58778806216185,301.45210577849969,0.47799182007538782,57.963566351949908,0.97096773320979601,0.36481641975341189,null,0,35.580193939026813,null,35.580193939026813,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":171.24454774002987},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,167.50805103637242,6.1921662895399781,35.558157510842797,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,10.88236128205279,12.241760590361766,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,330.52495945372976,301.38659451902464,0.47790928815025496,57.940146374292624,0.97082952834534542,0.36475336823755067,null,0,35.558157510842797,null,35.558157510842797,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":171.22683922484666},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,167.47315352573983,6.1885914021603332,35.536114065214996,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,10.81446844060306,12.172933057065965,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,330.4621439345911,301.32109868479853,0.47782676882322977,57.916735396849361,0.97069133037665201,0.36469014199170868,null,0,35.536114065214996,null,35.536114065214996,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":171.20913316022819},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,167.43826328542195,6.1850153799143408,35.514063621782235,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,10.746992915884594,12.104492496649154,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,330.39934150201896,301.25561827109209,0.47774426209204052,57.893333416049444,0.97055313930619935,0.36462674104365161,null,0,35.514063621782235,null,35.514063621782235,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":171.19142954579252},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,167.40338031390417,6.1814382259840777,35.492006200165825,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,10.679932179254182,12.036436733412138,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,330.3365521532869,301.19015327317794,0.47766176795441623,57.869940428323673,0.97041495513647003,0.3645631654211603,null,0,35.492006200165825,null,35.492006200165825,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":171.1737283811575},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,167.3685046096721,6.1778599435486719,35.469941819968867,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,10.613283717171946,11.968763603888268,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,330.27377588566918,301.1247036863312,0.47757928640808728,57.846556430104698,0.97027677786994682,0.36449941515202228,null,0,35.469941819968867,null,35.469941819968867,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":171.1560296659413},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,167.33363617121174,6.1742805357844173,35.447870500777015,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,10.547045031112694,11.901470956774684,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,330.21101269644055,301.05926950582938,0.47749681745078526,57.823181417826902,0.97013860750911107,0.36443549026403899,null,0,35.447870500777015,null,35.447870500777015,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":171.13833339976202},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,167.29877499700939,6.1707000058646733,35.425792262157806,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,10.481213637477362,11.83455665286391,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,330.14826258287633,300.99385072695191,0.47741436108024266,57.799815387926145,0.97000044405644381,0.36437139078502134,null,0,35.425792262157806,null,35.425792262157806,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":171.12063958223783},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,167.26392108555169,6.1671183569599703,35.403707123661356,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,10.415787067505367,11.768018564975852,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,330.08552554225247,300.92844734498078,0.47733191729419372,57.776458336839994,0.96986228751442649,0.36430711674279465,null,0,35.403707123661356,null,35.403707123661356,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":171.10294821298695},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,167.22907443532551,6.163535592237924,35.381615104819772,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,10.350762867187097,11.701854577890186,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,330.02280157184538,300.86305935520011,0.47724948609037293,57.753110261007919,0.96972413788553835,0.36424266816519163,null,0,35.381615104819772,null,35.381615104819772,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":171.08525929162775},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,167.19423504481816,6.1599517148632561,35.359516225147367,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,10.286138597177137,11.636062588279112,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,329.96009066893208,300.79768675289614,0.47716706746651644,57.729771156870754,0.96958599517225919,0.36417804508005769,null,0,35.359516225147367,null,35.359516225147367,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":171.0675728177786},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,167.15940291251715,6.1563667279978649,35.33741050414099,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,10.221911832708036,11.570640504640474,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,329.8973928307903,300.73232953335776,0.4770846614203616,57.706441020871353,0.9694478593770689,0.36411324751525009,null,0,35.33741050414099,null,35.33741050414099,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":171.04988879105798},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,167.12457803691038,6.1527806348006706,35.315297961279171,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,10.158080163504229,11.5055862472313,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,329.83470805469813,300.66698769187565,0.47700226794964679,57.683119849453789,0.96930973050244473,0.36404827549863417,null,0,35.315297961279171,null,35.315297961279171,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":171.03220721108434},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,167.08976041648603,6.1491934384278446,35.293178616023468,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,10.094641193697081,11.44089774800166,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,329.77203633793425,300.60166122374289,0.47691988705211125,57.659807639064155,0.96917160855086482,0.36398312905809171,null,0,35.293178616023468,null,35.293178616023468,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":171.01452807747629},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,167.05495004973258,6.1456051420326085,35.271052487817251,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,10.031592541739712,11.376572950528949,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,329.70937767777809,300.53635012425502,0.47683751872549579,57.636504386150165,0.9690334935248075,0.36391780822151137,null,0,35.271052487817251,null,35.271052487817251,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":170.99685138985242},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,167.02014693513888,6.1420157487653544,35.248919596086445,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,9.9689318403228526,11.312609809952491,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,329.6467320715094,300.47105438870955,0.476755162967542,57.613210087161121,0.96889538542674858,0.3638523130167956,null,0,35.248919596086445,null,35.248919596086445,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":170.97917714783145},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,166.98535107119406,6.1384252617735537,35.226779960238964,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,9.906656736290822,11.24900629290855,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,329.58409951640874,300.40577401240643,0.47667281977599291,57.589924738548063,0.96875728425916452,0.36378664347185485,null,0,35.226779960238964,null,35.226779960238964,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":170.96150535103217},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,166.95056245638756,6.1348336842018751,35.204633599665449,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,9.8447648905583716,11.185760377465682,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,329.52148000975706,300.34050899064766,0.47659048914859231,57.566648336763592,0.96861919002453167,0.36372079961461495,null,0,35.204633599665449,null,35.204633599665449,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":170.9438359990734},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,166.91578108920913,6.1312410191920295,35.182480533738293,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,9.7832539780275098,11.122870053060463,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,329.45887354883587,300.27525931873754,0.47650817108308546,57.543380878261956,0.96848110272532428,0.36365478147300762,null,0,35.182480533738293,null,35.182480533738293,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":170.92616909157397},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,166.88100696814888,6.1276472698829778,35.160320781812935,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,9.7221216875054708,11.06033332043358,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,329.39628013092744,300.21002499198289,0.47642586557721872,57.520122359499339,0.96834302236401781,0.36358858907498048,null,0,35.160320781812935,null,35.160320781812935,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":170.90850462815291},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,166.84624009169718,6.1240524394107467,35.138154363226718,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,9.6613657216224205,10.998148191566226,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,329.33369975331436,300.14480600569226,0.47634357262873911,57.496872776933316,0.96820494894308584,0.36352222244848992,null,0,35.138154363226718,null,35.138154363226718,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":170.89084260842918},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,166.81148045834473,6.1204565309085259,35.115981297299498,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,9.6009837967502492,10.936312689617006,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,329.27113241327993,300.07960235517692,0.47626129223539554,57.473632127023194,0.96806688246500205,0.36345568162150421,null,0,35.115981297299498,null,35.115981297299498,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":170.8731830320219},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,166.77672806658256,6.116859547506607,35.093801603333262,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,9.5409736429214007,10.87482484885899,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,329.20857810810804,300.01441403574995,0.47617902439493748,57.450400406229846,0.96792882293223936,0.36338896662200099,null,0,35.093801603333262,null,35.093801603333262,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":170.85552589855016},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,166.74198291490202,6.1132614923324926,35.071615300612784,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,9.4813330037485795,10.813682714617276,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,329.14603683508307,299.94924104272695,0.47609676910511561,57.427177611015992,0.96779077034727012,0.36332207747797174,null,0,35.071615300612784,null,35.071615300612784,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":170.83787120763321},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,166.70724500179475,6.1096623685108051,35.0494224084051,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,9.4220596363445459,10.75288434320683,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,329.08350859148999,299.88408337142573,0.47601452636368197,57.403963737845942,0.96765272471256658,0.36325501421741807,null,0,35.0494224084051,null,35.0494224084051,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":170.82021895889031},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,166.6725143257527,6.1060621791633007,35.027222945959544,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,9.3631513112425448,10.69242780187072,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,329.02099337461431,299.81894101716625,0.47593229616838933,57.380758783185712,0.96751468603059942,0.36318777686835135,null,0,35.027222945959544,null,35.027222945959544,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":170.80256915194079},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,166.63779088526817,6.1024609274088739,35.005016932507836,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,9.3046058123172148,10.632311168718653,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,328.95849118174215,299.75381397527065,0.47585007851699196,57.35756274350274,0.96737665430384012,0.36312036545879511,null,0,35.005016932507836,null,35.005016932507836,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":170.78492178640403},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,166.60307467883374,6.0988586163636267,34.982804387264459,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,9.2464209367060111,10.572532532665887,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,328.89600201016015,299.68870224106337,0.47576787340724508,57.334375615266396,0.96723862953475881,0.36305278001678543,null,0,34.982804387264459,null,34.982804387264459,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":170.76727686189949},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,166.56836570494229,6.0952552491407301,34.960585329425832,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,9.1885944947307898,10.513089993372486,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,328.83352585715556,299.62360580987104,0.47568568083690516,57.311197394947413,0.96710061172582451,0.3629850205703663,null,0,34.960585329425832,null,34.960585329425832,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":170.74963437804675},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,166.5336639620871,6.0916508288505984,34.93835977817136,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,9.1311243098203327,10.453981661182889,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,328.77106272001623,299.55852467702266,0.47560350080372943,57.288028079018659,0.96696260087950692,0.36291708714759513,null,0,34.93835977817136,null,34.93835977817136,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":170.73199433446533},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,166.49896944876167,6.0880453586007137,34.916127752662383,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,9.0740082184327591,10.395205657065862,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,328.70861259603043,299.49345883784918,0.47552133330547647,57.264867663954192,0.96682459699827461,0.36284897977653791,null,0,34.916127752662383,null,34.916127752662383,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":170.71435673077488},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,166.46428216345984,6.0844388414957944,34.893889272043197,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,9.0172440699789522,10.336760112554746,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,328.64617548248714,299.42840828768385,0.47543917833990618,57.24171614622972,0.9666866000845955,0.3627806984852765,null,0,34.893889272043197,null,34.893889272043197,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":170.69672156659516},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,166.42960210467578,6.0808312806376748,34.871644355440303,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,8.9608297267459509,10.27864316968807,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,328.58375137667582,299.36337302186234,0.47535703590477923,57.218573522322941,0.96654861014093651,0.36271224330189883,null,0,34.871644355440303,null,34.871644355440303,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":170.67908884154591},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,166.39492927090396,6.0772226791253523,34.849393021962719,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,8.9047630638210649,10.220852980950482,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,328.52134027588653,299.29835303572236,0.47527490599785766,57.195439788712974,0.96641062716976533,0.36264361425450553,null,0,34.849393021962719,null,34.849393021962719,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":170.66145855524698},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,166.36026366063919,6.0736130400550117,34.827135290702124,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,8.8490419690163939,10.163387709214019,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,328.45894217740999,299.23334832460387,0.47519278861690445,57.172314941880614,0.9662726511735481,0.36257481137120962,null,0,34.827135290702124,null,34.827135290702124,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":170.64383070731827},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,166.32560527237655,6.070002366519982,34.804871180732576,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,8.7936643427936705,10.106245527679704,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,328.39655707853723,299.1683588838489,0.47511068375968352,57.149198978308306,0.9661346821547504,0.3625058346801337,null,0,34.804871180732576,null,34.804871180732576,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":170.6262052973797},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,166.29095410461147,6.0663906616107681,34.782600711110724,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,8.7386280981896629,10.049424619819476,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,328.3341849765601,299.10338470880208,0.47502859142396053,57.126091894480226,0.96599672011583804,0.3624366842094115,null,0,34.782600711110724,null,34.782600711110724,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":170.60858232505137},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,166.25631015583969,6.0627779284150414,34.760323900875754,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,8.6839311607419507,9.9929231793184385,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,328.27182586877086,299.03842579480977,0.47494651160750151,57.102993686882002,0.96585876505927504,0.36236735998718872,null,0,34.760323900875754,null,34.760323900875754,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":170.59096178995335},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,166.22167342455722,6.0591641700176231,34.738040769049256,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,8.6295714684151097,9.9367394100174415,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,328.20947975246241,298.9734821372208,0.47486444430807412,57.079904352000995,0.96572081698752621,0.3622978620416204,null,0,34.738040769049256,null,34.738040769049256,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":170.57334369170582},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,166.18704390926044,6.0555493895005865,34.715751334635904,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,8.5755469715275154,9.8808715258559801,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,328.14714662492821,298.90855373138623,0.4747823895234467,57.056823886326413,0.96558287590305436,0.36222819040087617,null,0,34.715751334635904,null,34.715751334635904,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":170.5557280299289},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,166.15242160844599,6.0519335899430464,34.693455616622096,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,8.5218556326780988,9.825317750815417,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,328.08482648346222,298.8436405726593,0.47470034725138927,57.033752286348772,0.96544494180832319,0.36215834509313044,null,0,34.693455616622096,null,34.693455616622096,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":170.53811480424298},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,166.11780652061088,6.048316774421405,34.671153633977546,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,8.4684954266742096,9.7700763188625235,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,328.02251932535904,298.7787426563952,0.47461831748967237,57.010689548560293,0.96530701470579505,0.36208832614657538,null,0,34.671153633977546,null,34.671153633977546,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":170.52050401426834},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,166.08319864425241,6.0446989460092189,34.648845405654377,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,8.4154643404593283,9.7151454738933403,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,327.96022514791377,298.71385997795176,0.47453630023606791,56.98763566945513,0.96516909459793176,0.36201813358941054,null,0,34.648845405654377,null,34.648845405654377,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":170.50289565962541},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,166.04859797786818,6.0410801077771827,34.626530950587089,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,8.362760373041386,9.6605234696773419,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,327.89794394842215,298.64899253268868,0.47445429548834889,56.964590645528745,0.96503118148719491,0.36194776744984619,null,0,34.626530950587089,null,34.626530950587089,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":170.48528973993467},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,166.01400451995613,6.0374602627931955,34.604210287692943,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,8.3103815354216142,9.6062085698019448,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,327.83567572418048,298.584140315968,0.47437230324428953,56.941554473278359,0.96489327537604497,0.36187722775610437,null,0,34.604210287692943,null,34.604210287692943,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":170.46768625481664},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,165.97941826901447,6.0338394141223546,34.581883435871923,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,8.2583258505236916,9.5521990476172824,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,327.7734204724855,298.51930332315385,0.47429032350166495,56.918527149202731,0.96475537626694252,0.36180651453641932,null,0,34.581883435871923,null,34.581883435871923,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":170.45008520389194},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,165.94483922354175,6.0302175648269616,34.559550414006765,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,8.2065913531233416,9.4984931861813369,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,327.7111781906346,298.45448154961275,0.47420835625825114,56.895508669802666,0.96461748416234738,0.36173562781903501,null,0,34.559550414006765,null,34.559550414006765,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":170.43248658678121},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,165.91026738203684,{"$f":"V810*T810/3.413","v":6.0265947179663932},34.537211240962186,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},8.1551760897781236,9.4450892782053408,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,327.64894887592573,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":298.38967499071299},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.47412640151182589},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":56.872499031579792},0.96447959906471836,0.36166456763220495,null,0,34.537211240962186,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":34.537211240962186},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":170.41489040310518},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,21.416666666666632,165.8757027429989,6.0229708765973884,34.51486593558662,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,8.1040781187582507,9.3919856259995207,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":327.58673252565745},298.32488364182564,0.47404445926016753,56.849498231038211,{"$f":"(1-($H$34+273)/(C811+273))/(1-($H$34+273)/($H$17+273))","v":0.96434172097651438},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.36159333400419841},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":34.51486593558662},null,34.51486593558662,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":170.39729665248458},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":165.84114530492744},6.0193460437737212,{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":34.492514516710223},0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":8.0532955099769072},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":9.3391805414191094},21.499999999999964,{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,327.52452913712881,298.26010749832358,0.47396252950105561,56.826506264683218,0.96420384990019314,0.36152192696328933,null,0,34.492514516710223,null,34.492514516710223,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":170.37970533454035},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,165.80659506632225,6.0157202225464284,34.470157003146284,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,8.0028263449217913,9.2866723458107021,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,327.46233870763945,298.19534655558186,0.4738806122322709,56.803523129021698,0.96406598583821312,0.36145034653776709,null,0,34.470157003146284,null,34.470157003146284,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":170.36211644889335},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,165.77205202568342,6.0120934159637649,34.447793413690938,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,7.9526687165866408,9.2344593699588682,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,327.40016123448959,298.13060080897787,0.47379870745159497,56.780548820562444,0.96392812879303014,0.36137859275593159,null,0,34.447793413690938,null,34.447793413690938,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":170.34452999516458},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,165.73751618151141,6.0084656270710886,34.425423767122432,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,7.9028207294030661,9.182539954033107,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,327.33799671497997,298.06587025389121,0.47371681515681091,56.757583335815639,0.96379027876710111,0.36130666564608993,null,0,34.425423767122432,null,34.425423767122432,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":170.3269459729751},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,165.70298753230693,6.0048368589110588,34.40304808220241,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,7.853280499173243,9.130912447535076,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,327.27584514641188,298.0011548857035,0.47363493534570239,56.734626671293285,0.96365243576288173,0.36123456523656478,null,0,34.40304808220241,null,34.40304808220241,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":170.30936438194593},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,165.66846607657104,6.001207114523476,34.380666377674856,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,7.8040461530024539,9.0795752092461175,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,327.21370652608726,297.93645469979862,0.47355306801605473,56.71167882350872,0.96351459978282727,0.36116229155568852,null,0,34.380666377674856,null,34.380666377674856,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":170.29178522169829},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,165.63395181280507,5.9975763969453499,34.358278672266565,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,7.7551158292323814,9.0285266071750954,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,327.15158085130855,297.87176969156269,0.47347121316565394,56.688739788977188,0.96337677082939277,0.36108984463180294,null,0,34.358278672266565,null,34.358278672266565,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":170.27420849185341},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,165.59944473951072,5.9939447092108935,34.33588498468707,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,7.7064876773746516,8.9777650185064974,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,327.08946811937869,297.80709985638373,0.4733893707922871,56.665809564215323,0.96323894890503214,0.3610172244932624,null,0,34.33588498468707,null,34.33588498468707,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":170.25663419203258},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,165.56494485518999,5.9903120543515369,34.313485333628769,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,7.6581598580448276,8.9272888295488713,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,327.02736832760144,297.74244518965259,0.47330754089374288,56.642888145741722,0.96310113401219899,0.36094443116843072,null,0,34.313485333628769,null,34.313485333628769,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":170.23906232185715},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,165.53045215834516,5.9866784353959064,34.291079737766736,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,7.6101305428966937,8.877096435683498,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,326.9652814732807,297.67780568676147,0.47322572346781017,56.619975530076289,0.96296332615334657,0.36087146468568415,null,0,34.291079737766736,null,34.291079737766736,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":170.22149288094852},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,165.49596664747884,5.9830438553698251,34.268668215758801,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,7.5623979145570068,8.8271862413134112,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,326.90320755372136,297.61318134310523,0.47314391851227994,56.597071713740462,0.96282552533092758,0.3607983250734097,null,0,34.268668215758801,null,34.268668215758801,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":170.2039258689282},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,165.46148832109395,5.9794083172963317,34.246250786245596,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,7.5149601665605994,8.7775566598126424,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,326.84114656622853,297.54857215408089,0.4730621260249433,56.574176693257812,0.96268773154739351,0.36072501236000226,null,0,34.246250786245596,null,34.246250786245596,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":170.18636128541772},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,165.42701717769373,5.9757718241956788,34.223827467850576,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,7.4678155032858697,8.728206113475812,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,326.77909850810812,297.48397811508744,0.47298034600359323,56.551290465152903,0.96254994480519585,0.36065152657387212,null,0,34.223827467850576,null,34.223827467850576,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":170.16879913003868},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,165.3925532157817,5.9721343790853885,34.201398279180367,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,7.4209621398907073,8.6791330334679522,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,326.71706337666649,297.41939922152631,0.47289857844602329,56.528413025952432,0.96241216510678573,0.36057786774344008,null,0,34.201398279180367,null,34.201398279180367,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":170.15123940241273},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,165.35809643386173,5.9684959849800512,34.17896323882352,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,7.3743983022484541,8.6303358597746502,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,326.65504116921056,297.35483546880079,0.47281682335002834,56.505544372184346,0.9622743924546131,0.3605040358971317,null,0,34.17896323882352,null,34.17896323882352,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":170.13368210216163},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,165.32364683043801,5.9648566448916132,34.156522365352274,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,7.328122226884882,8.5818130411524454,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,326.59303188304784,297.29028685231651,0.47273508071340414,56.482684500378411,0.96213662685112777,0.36043003106339044,null,0,34.156522365352274,null,34.156522365352274,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":170.11612722890715},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,165.28920440401498,5.9612163618292042,34.134075677321512,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,7.2821321609149425,8.5335630350795189,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,326.53103551548639,297.22575336748127,0.47265335053394791,56.459833407065844,0.96199886829877901,0.36035585327066966,null,0,34.134075677321512,null,34.134075677321512,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":170.09857478227116},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,165.25476915309747,5.9575751387991289,34.11162319326867,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,7.2364263619800795,8.4855843077066613,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,326.46905206383485,297.16123500970502,0.47257163280945741,56.436991088779763,0.96186111680001563,0.36028150254742886,null,0,34.11162319326867,null,34.11162319326867,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":170.08102476187563},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,165.22034107619058,5.953932978804966,34.089164931714414,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,7.1910030981860755,8.4378753338085062,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,326.40708152540248,297.09673177439981,0.47248992753773217,56.414157542054426,0.96172337235728544,0.36020697892214465,null,0,34.089164931714414,null,34.089164931714414,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":170.06347716734248},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,165.18592017179969,5.9502898848474928,34.066700911162108,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,7.1458606480410012,8.3904345967350515,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,326.34512389749887,297.03224365698003,0.47240823471657195,56.391332763426334,0.96158563497303606,0.36013228242329909,null,0,34.066700911162108,null,34.066700911162108,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":170.04593199829375},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,165.15150643843057,5.9466458599247245,34.044231150098092,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,7.1009973003937068,8.343260588363437,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,326.28317917743448,296.96777065286187,0.47232655434377818,56.368516749433013,0.9614479046497143,0.36005741307938943,null,0,34.044231150098092,null,34.044231150098092,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":170.02838925435159},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,165.11709987458923,5.9430009070318812,34.021755666991474,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,7.0564113543725497,8.2963518090500052,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,326.22124736252005,296.90331275746411,0.47224488641715306,56.345709496614063,0.96131018138976676,0.35998237091891955,null,0,34.021755666991474,null,34.021755666991474,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":170.01084893513814},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,165.08270047878202,5.9393550291614181,33.999274480294304,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,7.0121011193245852,8.2497067675826319,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,326.15932845006705,296.8388699662072,0.47216323093450036,56.322911001510022,0.96117246519563893,0.35990715597040879,null,0,33.999274480294304,null,33.999274480294304,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":169.99331104027564},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,165.0483082495156,5.9357082293030645,33.976787608441832,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,6.9680649147551055,8.2033239811333178,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,326.09742243738748,296.7744422745144,0.47208158789362425,56.300121260664042,0.96103475606977629,0.35983176826238356,null,0,33.976787608441832,null,33.976787608441832,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":169.97577556938643},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,165.01392318529693,5.932060510443705,33.954295069851774,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,6.9243010702673393,8.1572019752110467,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,326.03552932179389,296.71002967781033,0.47199995729233052,56.27734027061976,0.96089705401462389,0.35975620782338374,null,0,33.954295069851774,null,33.954295069851774,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":169.9582425220928},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,164.97954528463333,5.9284118755675337,33.931796882925227,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,6.8808079255028405,8.1113392836149174,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,325.9736491005994,296.64563217152244,0.47191833912842568,56.254568027923341,0.96075935903262544,0.35968047468195846,null,0,33.931796882925227,null,33.931796882925227,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":169.94071189801724},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,164.94517454603235,5.9247623276559187,33.909293066045905,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,6.837583830081873,8.0657344483875324,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,325.91178177111766,296.58124975107989,0.47183673339971738,56.23180452912203,0.96062167112622487,0.35960456886666747,null,0,33.909293066045905,null,33.909293066045905,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":169.92318369678219},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,164.91081096800193,5.9211118696874987,33.886783637580656,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,6.794627143544421,8.0203860197686474,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,325.84992733066287,296.51688241191437,0.47175514010401459,56.209049770764921,0.96048399029786458,0.35952849040608181,null,0,33.886783637580656,null,33.886783637580656,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":169.90565791801023},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,164.87645454905027,5.9174605046381643,33.864268615879404,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,6.7519362352914065,7.9752925561490899,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,325.78808577654991,296.45253014945928,0.47167355923912696,56.186303749402526,0.96034631654998803,0.35945223932878512,null,0,33.864268615879404,null,33.864268615879404,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":169.88813456132397},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,164.84210528768588,5.9138082354810066,33.841748019274789,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,6.7095094845262011,7.9304526240249249,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,325.72625710609401,296.38819295915039,0.47159199080286546,56.16356646158701,0.96020864988503629,0.35937581566336912,null,0,33.841748019274789,null,33.841748019274789,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":169.87061362634606},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,164.8077631824176,5.9101550651863803,33.8192218660826,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,6.6673452801966349,7.885864797951883,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,325.66444131661109,296.32387083642561,0.47151043479304205,56.140837903872182,0.96007099030545129,0.3592992194384374,null,0,33.8192218660826,null,33.8192218660826,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":169.85309511269926},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,164.77342823175459,5.9065009967219044,33.796690174601757,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,6.6254420209372533,7.8415276605000557,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,325.60263840541768,296.2595637767252,0.47142889120746972,56.118118072813644,0.95993333781367329,0.35922245068260422,null,0,33.796690174601757,null,33.796690174601757,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":169.83557902000635},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,164.73910043420631,5.9028460330524108,33.77415296311397,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,6.5837981150118523,7.797439802208828,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,325.54084836983077,296.19527177549094,0.47134736004396266,56.095406964967992,0.95979569241214335,0.35914550942449647,null,0,33.77415296311397,null,33.77415296311397,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":169.81806534789018},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,164.70477978828251,5.8991901771400004,33.751610249884138,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,6.5424119802564782,7.7535998215420694,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,325.47907120716792,296.1309948281675,0.47126584130033594,56.072704576894182,0.95965805410330052,0.35906839569274829,null,0,33.751610249884138,null,33.751610249884138,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":169.80055409597372},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,164.67046629249327,5.895533431944016,33.729062053160135,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,6.5012820440226644,7.7100063248435911,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,325.41730691474731,296.06673293020123,0.47118433497440576,56.050010905152305,0.95952042288958395,0.35899110951600716,null,0,33.729062053160135,null,33.729062053160135,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":169.78304526387996},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,164.63615994534899,5.891875800421035,33.706508391172783,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,6.4604067431210135,7.6666579262928281,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,325.35555548988759,296.0024860770406,0.47110284106398953,56.027325946303961,0.95938279877343224,0.35891365092293059,null,0,33.706508391172783,null,33.706508391172783,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":169.7655388512319},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,164.60186074536037,5.8882172855249308,33.68394928213624,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,6.4197845237652027,7.6235532478607979,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,325.29381692990808,295.93825426413645,0.47102135956690555,56.004649696912622,0.95924518175728368,0.35883601994218794,null,0,33.68394928213624,null,33.68394928213624,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":169.74803485765267},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,164.56756869103842,5.8845578902068105,33.661384744247599,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,6.3794138415161603,7.580690919266285,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,325.2320912321286,295.87403748694169,0.47093989048097323,55.981982153543356,0.95910757184357587,0.35875821660245794,null,0,33.661384744247599,null,33.661384744247599,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":169.73053328276546},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,164.53328378089444,5.880897617414985,33.63881479568672,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,6.3392931612266068,7.5380695779322782,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,325.17037839386938,295.80983574091113,0.47085843380401288,55.959323312762564,0.95896996903474474,0.35868024093242856,null,0,33.63881479568672,null,33.63881479568672,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":169.71303412619352},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,164.49900601344007,5.8772364700951103,33.616239454617087,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,6.299420956986129,7.4956878689426674,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,325.10867841245152,295.74564902150183,0.47077698953384611,55.936673171138324,0.95883237333322791,0.3586020929608032,null,0,33.616239454617087,null,33.616239454617087,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":169.69553738756011},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,164.46473538718726,5.8735744511901018,33.593658739185273,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,6.2597957120662935,7.4535444449991557,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,325.0469912851965,295.68147732417339,0.47069555766829557,55.914031725240648,0.95869478474146042,0.35852377271629371,null,0,33.593658739185273,null,33.593658739185273,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":169.67804306648861},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,164.43047190064826,5.8699115636400316,33.571072667520347,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,6.2204159188660837,7.4116379663784402,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,324.9853170094263,295.61732064438684,0.47061413820518477,55.891398971640598,0.95855720326187743,0.35844528022762001,null,0,33.571072667520347,null,33.571072667520347,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":169.66055116260247},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,164.3962155523356,5.8662478103823519,33.548481257735183,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,6.1812800788580056,7.3699671008896166,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,324.92365558246354,295.55317897760574,0.47053273114233823,55.868774906911256,0.95841962889691379,0.35836661552351673,null,0,33.548481257735183,null,33.548481257735183,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":169.64306167552516},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,164.36196634076219,5.8625831943516777,33.525884527925207,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,6.1423867025340328,7.3285305238318346,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,324.86200700163135,295.48905231929575,0.47045133647758203,55.846159527626924,0.95828206164900342,0.3582877786327256,null,0,33.525884527925207,null,33.525884527925207,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":169.62557460488026},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,164.3277242644412,5.8589177184799901,33.503282496169575,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,6.1037343093523173,7.287326917952182,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,324.80037126425361,295.42494066492452,0.47036995420874289,55.823552830363667,0.95814450152058039,0.35820876958400383,null,0,33.503282496169575,null,33.503282496169575,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":169.60808995029134},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,164.29348932188611,5.8552513856964925,33.480675180530312,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,6.0653214276838323,7.2463549734038093,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,324.73874836765441,295.36084400996208,0.47028858433364845,55.80095481169937,0.95800694851407708,0.3581295884061152,null,0,33.480675180530312,null,33.480675180530312,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":169.59060771138209},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,164.2592615116107,5.8515841989276467,33.458062599052546,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,6.027146594759536,7.2056133877042967,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,324.67713830915869,295.29676234988017,0.47020722685012767,55.778365468213053,0.95786940263192588,0.35805023512783607,null,0,33.458062599052546,null,33.458062599052546,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":169.57312788777628},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,164.22504083212911,5.8479161610971735,33.435444769764523,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,5.9892083566177909,7.1651008656942379,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,324.61554108609181,295.23269568015286,0.47012588175601039,55.755784796485557,0.95773186387655929,0.35797070977795148,null,0,33.435444769764523,null,33.435444769764523,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":169.55565047909769},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,164.19082728195573,5.8442472751261532,33.412821710678159,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,5.951505268052208,7.1248161194960797,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,324.55395669577973,295.16864399625661,0.47004454904912768,55.733212793099483,0.95759433225040791,0.35789101238526111,null,0,33.412821710678159,null,33.412821710678159,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":169.5381754849702},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,164.15662085960531,5.840577543932822,33.390193439787879,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,5.9140358925594594,7.0847578684731696,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,324.492385135549,295.10460729366946,0.4699632287273115,55.710649454638599,0.95745680775590258,0.35781114297857064,null,0,33.390193439787879,null,33.390193439787879,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":169.52070290501771},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,164.12242156359289,5.8369069704327874,33.367559975071885,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,5.8767988022878583,7.0449248391890524,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,324.43082640272661,295.04058556787197,0.46988192078839514,55.688094777688463,0.95731929039547348,0.35773110158670096,null,0,33.367559975071885,null,33.367559975071885,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":169.50323273886423},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,164.08822939243382,5.8332355575389112,33.344921334491431,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,5.839792577985869,7.0053157653669853,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,324.36928049464029,294.97657881434668,0.46980062523021254,55.66554875883628,0.95718178017155087,0.35765088823848162,null,0,33.344921334491431,null,33.344921334491431,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":169.48576498613383},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,164.05404434464373,5.8295633081612834,33.322277535990708,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,5.8030158089510264,6.9659293878496849,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,324.30774740861813,294.91258702857817,0.4697193420505989,55.643011394670737,0.95704427708656292,0.35757050296275023,null,0,33.322277535990708,null,33.322277535990708,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":169.46829964645059},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,164.01986641873859,5.825890225207365,33.29962859749768,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,5.7664670929793287,6.9267644545592955,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,324.24622714198887,294.84861020605314,0.46963807124739015,55.620482681782164,0.95690678114293859,0.35748994578836024,null,0,33.29962859749768,null,33.29962859749768,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":169.45083671943868},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,163.98569561323467,5.8222163115818431,33.276974536923191,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,5.7301450363146174,6.8878197204575917,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,324.18471969208184,294.78464834226054,0.46955681281842404,55.597962616762288,0.95676929234310548,0.35740921674417314,null,0,33.276974536923191,null,33.276974536923191,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":169.43337620472238},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,163.95153192664858,5.8185415701866994,33.25431537216145,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,5.6940482535984946,6.8490939475063932,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,324.12322505622689,294.72070143269127,0.46947556676153829,55.575451196204739,0.95663181068949121,0.35732831585905966,null,0,33.25431537216145,null,33.25431537216145,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":169.41591810192597},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,163.91737535749721,5.814866003921189,33.231651121089797,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,5.6581753678204123,6.810585904628212,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,324.06174323175441,294.65676947283845,0.46939433307457273,55.552948416704368,0.95649433618452229,0.35724724316190259,null,0,33.231651121089797,null,33.231651121089797,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":169.39846241067383},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,163.88322590429772,5.8111896156818874,33.208981801569081,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,5.6225250102681521,6.7722943676671177,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,324.00027421599532,294.59285245819711,0.46931311175536733,55.530454274857789,0.95635686883062532,0.35716599868159593,null,0,33.208981801569081,null,33.208981801569081,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":169.38100913059034},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,163.84908356556764,5.8075124083626672,33.186307431443488,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,5.5870958204785035,6.7342181193498147,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,323.93881800628117,294.52895038426453,0.46923190280176369,55.507968767263066,0.95621940863022559,0.35708458244704566,null,0,33.186307431443488,null,33.186307431443488,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":169.36355826130006},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,163.81494833982481,5.803834384854663,33.163628028540309,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,5.5518864461882256,6.6963559492469571,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,323.87737459994406,294.46506324654024,0.46915070621160421,55.485491890520109,0.95608195558574849,0.35700299448716449,null,0,33.163628028540309,null,33.163628028540309,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":169.34610980242749},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,163.78082022558735,5.8001555480462974,33.140943610670114,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,5.5168955432853553,6.6587066537346589,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,323.81594399431663,294.40119104052553,0.46906952198273238,55.463023641230023,0.95594450969961864,0.35692123483087823,null,0,33.140943610670114,null,33.140943610670114,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":169.32866375359725},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,163.74669922137369,5.7964759008233369,33.118254195627095,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,5.4821217757608371,6.6212690359562396,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,323.75452618673205,294.3373337617241,0.46898835011299272,55.440564015995818,0.95580707097425932,0.35683930350712362,null,0,33.118254195627095,null,33.118254195627095,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":169.31122011443406},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,163.71258532570258,{"$f":"V874*T874/3.413","v":5.792795446068804},33.095559801188521,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},5.4475638156602786,6.5840419057841668,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,323.69312117452404,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":294.27349140564132},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.46890719060023073},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":55.418113011421667},0.95566963941209504,0.35675720054484833,null,0,33.095559801188521,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":33.095559801188521},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":169.29377888456261},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,26.74999999999989,163.67847853709304,5.7891141866630367,33.072860445115126,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,5.4132203430361532,6.5470240797822354,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":323.63172895502692},294.20966396778527,0.46882604344229289,55.395670624113905,{"$f":"(1-($H$34+273)/(C875+273))/(1-($H$34+273)/($H$17+273))","v":0.95553221501554775},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.35667492597300771},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":33.072860445115126},null,33.072860445115126,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":169.27634006360773},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":163.64437885406448},5.7854321254836556,{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":33.050156145150865},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":5.3790900459001749},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":6.5102143811679358},26.833333333333222,{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,323.57034952557552,294.14585144366549,0.46874490863702706,55.373236850679689,0.95539479778703995,0.35659247982057141,null,0,33.050156145150865,null,33.050156145150865,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":169.25890365119429},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,163.61028627513656,5.7817492654056251,33.027446919023312,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,5.3451716201760471,6.4736116397750489,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,323.50898288350521,294.08205382879402,0.46866378618228161,55.350811687728395,0.95525738772899382,0.35650986211651792,null,0,33.027446919023312,null,33.027446919023312,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":169.24146964694719},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,163.57620079882923,5.7780656093011791,33.004732784443235,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,5.3114637696523728,6.4372146920164477,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,323.44762902615207,294.01827111868488,0.46858267607590637,55.32839513187065,0.95511998484382976,0.35642707288983633,null,0,33.004732784443235,null,33.004732784443235,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":169.22403805049146},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,163.54212242366282,5.774381160039856,32.98201375910476,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,5.2779652059359172,6.4010223808471034,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,323.38628795085248,293.95450330885399,0.46850157831575195,55.3059871797185,0.95498258913396905,0.35634411216952694,null,0,32.98201375910476,null,32.98201375910476,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":169.20660886145211},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,163.50805114815788,5.7706959204885289,32.959289860685566,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,5.2446746484051614,6.3650335557273081,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,323.3249596549436,293.89075039481975,0.46842049289967008,55.283587827886009,0.95484520060183109,0.35626097998459949,null,0,32.959289860685566,null,32.959289860685566,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":169.18918207945427},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,163.47398697083534,5.7670098935113483,32.936561106846575,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,5.2115908241640456,6.3292470725860985,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,323.26364413576306,293.82701237210233,0.46833941982551358,55.261197072988409,0.95470781924983572,0.35617767636407494,null,0,32.936561106846575,null,32.936561106846575,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":169.17175770412311},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,163.4399298902164,5.7633230819698058,32.913827515232278,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,5.1787124679960739,6.2936617937848807,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,323.20234139064894,293.76328923622395,0.46825835909113617,55.238814911642521,0.9545704450804019,0.35609420133698616,null,0,32.913827515232278,null,32.913827515232278,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":169.15433573508386},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,163.4058799048226,5.7596354887227115,32.891089103470662,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,5.1460383223186392,6.2582765880812747,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,323.14105141694012,293.69958098270922,0.46817731069439278,55.216441340466901,0.95443307809594802,0.35601055493237604,null,0,32.891089103470662,null,32.891089103470662,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":169.13691617196187},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,163.37183701317576,5.7559471166261602,32.868345889172957,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,5.1135671371375802,6.2230903305931458,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,323.0797742119758,293.63588760708456,0.46809627463313902,55.194076356081666,0.95429571829889159,0.35592673717929618,null,0,32.868345889172957,null,32.868345889172957,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":169.11949901438246},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,163.337801213798,5.7522579685335673,32.845597889933877,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,5.0812976700020789,6.1881019027628454,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,323.01850977309584,293.57220910487848,0.46801525090523194,55.171719955108188,0.95415836569164991,0.35584274810681071,null,0,32.845597889933877,null,32.845597889933877,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":169.10208426197104},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,163.30377250521178,5.7485680472956595,32.82284512333154,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,5.049228685959779,6.1533101923216567,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,322.95725809764065,293.50854547162169,0.46793423950852947,55.149372134169653,0.95402102027663949,0.35575858774399244,null,0,32.82284512333154,null,32.82284512333154,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":169.08467191435315},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,163.26975088593986,5.7448773557605612,32.800087606928045,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,5.0173589575122657,6.1187140932544306,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,322.89601918295119,293.4448967028469,0.46785324044089022,55.127032889890899,0.95388368205627672,0.35567425611992881,null,0,32.800087606928045,null,32.800087606928045,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":169.06726197115432},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,163.23573635450529,5.7411858967736054,32.777325358268264,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,4.9856872645705304,6.0843125057644309,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,322.83479302636897,293.38126279408891,0.46777225370017422,55.104702218898069,0.953746351032977,0.3555897532637125,null,0,32.777325358268264,null,32.777325358268264,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":169.04985443200016},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,163.20172890943144,5.7374936731775268,32.75455839488103,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,4.9542123944110648,6.0501043362383689,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,322.77357962523604,293.31764374088471,0.46769127928424264,55.082380117818957,0.95360902720915508,0.3555050792044509,null,0,32.75455839488103,null,32.75455839488103,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":169.03244929651632},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,163.16772854924196,5.7338006878123142,32.731786734278288,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,4.9229331416319022,6.016088497211638,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,322.71237897689497,293.25403953877299,0.46761031719095719,55.060066583282833,0.95347171058722524,0.35542023397125799,null,0,32.731786734278288,null,32.731786734278288,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":169.01504656432854},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,163.13373527246085,5.7301069435153726,32.709010393956,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,4.8918483081091839,5.9822639073337465,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,322.65119107868895,293.19045018329479,0.46752936741818091,55.03776161192053,0.953334401169602,0.35533521759326381,null,0,32.709010393956,null,32.709010393956,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":168.99764623506266},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,163.09974907761242,5.7264124431214087,32.686229391393532,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,4.860956702953743,5.9486294913339375,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,322.59001592796176,293.12687566999347,0.46744842996377794,55.01546520036473,0.95319709895869775,0.35525003009960548,null,0,32.686229391393532,null,32.686229391393532,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":168.98024830834453},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,163.06576996322124,5.7227171894623909,32.663443744053332,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,4.8302571424679996,5.915184179987012,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,322.52885352205766,293.06331599441398,0.46736750482561312,54.993177345249308,0.95305980395692569,0.35516467151942838,null,0,32.663443744053332,null,32.663443744053332,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":168.96285278380003},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,163.03179792781222,5.7190211853677022,32.640653469381945,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,4.7997484501032996,5.8819269100793328,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,322.46770385832144,292.99977115210345,0.46728659200155248,54.970898043209701,0.95292251616669776,0.35507914188189366,null,0,32.640653469381945,null,32.640653469381945,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":168.9454596610552},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,162.99783296991058,5.7153244336640139,32.617858584809156,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,4.7694294564172228,5.8488566243750277,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,322.40656693409846,292.93624113861131,0.46720569148946306,54.948627290883167,0.95278523559042538,0.35499344121616838,null,0,32.617858584809156,null,32.617858584809156,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":168.92806893973605},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,162.96387508804185,5.711626937175331,32.595059107748327,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,4.7392989990313277,5.8159722715823845,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,322.34544274673476,292.87272594948877,0.46712480328721301,54.926365084908127,0.95264796223051984,0.35490756955143249,null,0,32.595059107748327,null,32.595059107748327,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":168.91068061946874},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,162.92992428073183,5.7079286987230526,32.572255055596749,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,4.7093559225891388,5.7832728063204213,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,322.28433129357671,292.80922558028919,0.46704392739267137,54.904111421924796,0.95251069608939154,0.35482152691687835,null,0,32.572255055596749,null,32.572255055596749,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":168.89329469987936},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,162.89598054650668,5.7042297211258353,32.549446445734809,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,4.6795990787142072,5.7507571890856655,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,322.22323257197144,292.74574002656823,0.46696306380370817,54.881866298575062,0.95237343716945,0.35473531334170305,null,0,32.549446445734809,null,32.549446445734809,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":168.87591118059424},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,162.86204388389282,5.7005300071997569,32.526633295526977,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,4.6500273259686891,5.7184243862190991,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,322.1621465792665,292.68226928388322,0.46688221251819467,54.859629711501952,0.95223618547310473,0.35464892885512156,null,0,32.526633295526977,null,32.526633295526977,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":168.85853006123961},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,162.82811429141699,5.6968295597581546,32.503815622320829,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,4.6206395298118714,5.6862733698733052,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,322.10107331281,292.61881334779366,0.46680137353400269,54.837401657350284,0.95209894100276438,0.35456237348635289,null,0,32.503815622320829,null,32.503815622320829,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":168.84115134144184},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,162.79419176760626,5.693128381611765,32.480993443447929,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,4.5914345625592174,5.6543031179797891,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,322.04001276995069,292.55537221386135,0.4667205468490056,54.815182132766495,0.95196170376083677,0.35447564726462943,null,0,32.480993443447929,null,32.480993443447929,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":168.82377502082738},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,162.76027631098802,5.6894264755686645,32.458166776223401,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,4.5624113033414657,5.6225126142164887,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,321.97896494803786,292.49194587764975,0.46663973246107743,54.792971134398272,0.95182447374973045,0.35438875021919536,null,0,32.458166776223401,null,32.458166776223401,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":168.80640109902268},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,162.7263679200899,5.6857238444342375,32.435335637945798,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,4.5335686380640023,5.5909008479754689,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,321.91792984442122,292.42853433472482,0.46655893036809321,54.770768658895292,0.95168725097185158,0.35430168237930021,null,0,32.435335637945798,null,32.435335637945798,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":168.78902957565433},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,162.69246659343989,5.6820204910113015,32.412500045897829,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,4.5049054593666025,5.5594668143307873,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,321.85690745645121,292.36513758065416,0.46647814056792919,54.748574702908286,0.95155003542960681,0.3542144437742123,null,0,32.412500045897829,null,32.412500045897829,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":168.77166045034886},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,162.65857232956625,5.6783164180999428,32.389660017345356,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,4.4764206665831603,5.5282095140065577,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,321.79589778147869,292.30175561100771,0.46639736305846241,54.726389263089885,0.95141282712540176,0.35412703443320304,null,0,32.389660017345356,null,32.389660017345356,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":168.754293722733},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,162.62468512699758,5.67461162849761,32.366815569538005,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,4.44811316570188,5.4971279533451751,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,321.73490081685509,292.23838842135717,0.46631659783757101,54.704212336093974,0.9512756260616424,0.35403945438555656,null,0,32.366815569538005,null,32.366815569538005,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":168.73692939243347},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,162.59080498426277,5.6709061249991413,32.343966719709279,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,4.4199818693256354,5.4662211442757318,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,321.67391655993242,292.17503600727645,0.46623584490313424,54.682043918575999,0.95113843224073269,0.35395170366056966,null,0,32.343966719709279,null,32.343966719709279,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":168.71956745907704},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,162.55693189989105,5.667199910396711,32.321113485076268,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,4.3920256966325049,5.435488104282606,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,321.61294500806332,292.11169836434169,0.46615510425303225,54.659884007193256,0.9510012456650776,0.35386378228754639,null,0,32.321113485076268,null,32.321113485076268,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":168.7022079222906},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,162.52306587241191,5.6634929874798345,32.298255882839648,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,4.3642435733365712,5.40492785637423,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,321.55198615860087,292.04837548813077,0.46607437588514627,54.637732598604174,0.95086406633708009,0.35377569029580275,null,0,32.298255882839648,null,32.298255882839648,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":168.68485078170107},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,162.48920690035516,5.6597853590354532,32.275393930184251,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,4.3366344316490446,5.374539429052029,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,321.49104000889872,291.98506737422372,0.46599365979735813,54.61558968946909,0.95072689425914358,0.35368742771466682,null,0,32.275393930184251,null,32.275393930184251,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":168.66749603693538},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,162.45535498225092,5.6560770278477532,32.252527644277912,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,4.3091972102393594,5.344321856279536,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,321.4301065563111,291.92177401820265,0.46591295598755128,54.593455276449504,0.95058972943367037,0.35359899457347249,null,0,32.252527644277912,null,32.252527644277912,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":168.65014368762061},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,162.42151011662961,5.6523679966983913,32.229657042272855,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,4.2819308541968679,5.3142741774516926,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,321.36918579819269,291.85849541565165,0.46583226445360953,54.571329356208793,0.9504525718630622,0.35351039090156844,null,0,32.229657042272855,null,32.229657042272855,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":168.63279373338386},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,162.38767230202197,5.6486582683663595,32.206782141304878,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,4.2548343149924319,5.2843954373642923,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,321.30827773189895,291.79523156215691,0.46575158519341847,54.549211925411498,0.9503154215497206,0.35342161672831451,null,0,32.206782141304878,null,32.206782141304878,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":168.61544617385232},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,162.35384153695904,5.6449478456279474,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,4.2279065504403528,5.2546846861836398,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,321.24738235478571,291.73198245330661,0.465670918204864,54.527102980723981,0.9501782784960463,0.35333267208307456,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":168.59810100865317},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,{"$f":"V915*T915/3.413","v":5.6412367312569147},32.183902958493114,{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":321.18649966420935},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":291.66874808469089},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.46559026348583338},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":54.505002518813882},0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":168.5807582374137},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":168.56351101863288},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":168.54635856479038},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":168.52930009699637},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":168.51233484487335},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":168.49546204644037},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":168.47868094799887},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":168.46199080402047},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":168.44539087703654},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":168.42888043752961},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":168.41245876382649},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":168.39612514199311},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":168.379878865731},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":168.36371923627564},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":168.34764556229612},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":168.33165715979658},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":168.31575335201924},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":168.29993346934893},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":168.284196849219},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":168.26854283601887},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":168.25297078100303},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":168.23748004220135},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":168.22206998433097},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":32.183902958493114},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":168.20673997870927},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,{"$f":"(1-($H$34+273)/(C939+273))/(1-($H$34+273)/($H$17+273))","v":0.95004114270443951},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.35324355699523113},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":32.183902958493114},null,32.183902958493114,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":168.19148940316848},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":162.32001781997218},5.6412367312569147,{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":32.183902958493114},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},30,{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":168.17631764197159},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":168.16122408572932},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":168.14620813131862},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":168.13126918180237},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":168.1164066463501},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":168.10161994016039},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":168.08690848438383},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":168.07227170604779},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":168.05770903798177},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":168.0432199187444},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":168.02880379255103},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":168.01446010920284},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":168.00018832401682},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":167.9859878977567},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":167.97185829656524},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":167.95779899189711},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":167.94380946045314},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":167.92988918411532},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":167.9160376498829},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":167.90225434980923},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":167.88853878093985},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":167.87489044525122},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":167.86130884959042},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":167.84779350561573},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":167.83434392973828},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":167.8209596430641},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":167.80764017133748},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":167.79438504488493},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":167.78119379855985},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":167.76806597168826},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":167.75500110801508},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":167.74199875565137},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":167.72905846702207},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":167.71617979881481},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":167.7033623119292},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":167.69060557142694},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":167.67790914648262},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":167.66527261033519},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":167.65269554024025},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,{"$f":"V979*T979/3.413","v":5.6412367312569147},32.183902958493114,{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":321.18649966420935},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":291.66874808469089},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.46559026348583338},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":54.505002518813882},0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":167.64017751742273},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":167.62771812703059},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":167.61531695808887},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":167.60297360345459},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":167.59068765977207},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":167.57845872742917},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":167.56628641051375},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":167.55417031677118},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":167.54211005756198},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":167.53010524782039},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":167.51815550601341},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":167.5062604541003},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":167.49441971749269},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":167.48263292501545},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":167.47089970886762},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":167.45921970458443},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":167.44759255099933},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":167.43601789020695},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":167.42449536752628},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":167.41302463146437},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":167.40160533368075},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":167.39023712895212},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":167.37891967513744},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":32.183902958493114},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":167.36765263314376},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,{"$f":"(1-($H$34+273)/(C1003+273))/(1-($H$34+273)/($H$17+273))","v":0.95004114270443951},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.35324355699523113},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":32.183902958493114},null,32.183902958493114,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":167.35643566689228},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":162.32001781997218},5.6412367312569147,{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":32.183902958493114},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},30,{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":167.34526844328494},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":167.3341506321714},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":167.32308190631667},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":167.3120619413688},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":167.30109041582728},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":167.29016701101182},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":167.27929141103144},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":167.26846330275401},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":167.25768237577628},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":167.2469483223941},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":167.23626083757324},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":167.22561961892043},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":167.21502436665492},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":167.20447478358017},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":167.19397057505628},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":167.18351144897244},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":167.17309711571977},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":167.16272728816475},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":167.15240168162279},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":167.14212001383206},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":167.13188200492789},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":167.1216873774174},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":167.11153585615432},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":167.10142716831427},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":167.0913610433704},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":167.08133721306916},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":167.0713554114065},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":167.06141537460434},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":167.05151684108736},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":167.04165955146007},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,162.32001781997218,5.6412367312569147,32.183902958493114,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,321.18649966420935,291.66874808469089,0.46559026348583338,54.505002518813882,0.95004114270443951,0.35324355699523113,null,0,32.183902958493114,null,32.183902958493114,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":167.03184324848399},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":5785.7954334482656},{"$f":"SUM(M554:M1034)","v":6185.1046857076408},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir B2","index":26,"n_rows":800,"n_cols":66,"rows_kept":800,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Well Field Makeup (EGS only) - Binary Plant: Calculation Based on Subsurface HX Performance Over Time (Carslaw-Jaeger)"]
[]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"1. Thermal Drawdown is modeled here based on predicted reservoir performance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1",null,null,null,"C0"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,null,null,null,8.0894106753999999]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,null,null,null,-24.113934501999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,null,null,null,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,null,null,null,1.7070951785999999E-2]
[]
[null,null,"MAKEUP CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","h",null,null,null,"s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},null,null,null,{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,"A.","BINARY SYSTEM (Calculated Drawdown - ESG System)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"design",{"$f":"F27*1.8+32","v":339.59540275705331},{"$f":"R9*V15^6+S9*V15^5+T9*V15^4+U9*V15^3+V9*V15^2+W9*V15+AA9","v":310.86311563632398},null,null,null,{"$f":"R10*V15^6+S10*V15^5+T10*V15^4+U10*V15^3+V10*V15^2+W10*V15+AA10","v":0.4897774632412964}]
[]
[null,"Module inputs:",null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Initial Reservoir Temp","C",{"$f":"'Resource A1'!D17","v":175},null,{"$f":"F19","v":175}]
[null,null,null,"∆T in Production well","C",{"$f":"'Resource A1'!D39","v":4.1136651349703852},null,{"$f":"'Summary A1'!J56","v":1.6608513398558797},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,null,"F",{"$f":"F20*1.8","v":7.4045972429466937},null,{"$f":"F21","v":7.4045972429466937},null,null,null,null,null,null,null,null,null,"where"]
[{"$f":"'Input A1'!A75","v":1},null,null,"Tgf-Tr (EGS)","C",{"$f":"'Resource A1'!D25","v":0},null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"∆T in Injection well","C",{"$f":"F20*'Summary A1'!H111","v":2.0568325674851926},null,{"$f":"H20*'Summary A1'!J111","v":0.83042566992793987}]
[null,null,null,"SiO2","ppm",{"$f":" -0.0000001334837*F19^4 + 0.0000706584462*F19^3 - 0.0036294799613*F19^2 + 0.3672417729236*F19 + 4.205944351495","v":210.812430081125},null,{"$f":" -0.0000001334837*H19^4 + 0.0000706584462*H19^3 - 0.0036294799613*H19^2 + 0.3672417729236*H19 + 4.205944351495","v":210.812430081125}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" 0.0000000000249634*F24^4 - 0.00000000425191*F24^3 - 0.000119669*F24^2 + 0.307616*F24 - 0.294394","v":59.246036080862879},null,{"$f":" 0.0000000000249634*H24^4 - 0.00000000425191*H24^3 - 0.000119669*H24^2 + 0.307616*H24 - 0.294394","v":59.246036080862879}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H143","v":2504413.147786492},null,{"$f":"'Summary A1'!J143","v":6166193.025635873}]
[null,null,null,"Plant Design Temp","C",{"$f":"'Resource A1'!D43","v":170.88633486502962},null,{"$f":"F27","v":170.88633486502962}]
[null,null,null,"delta T","C",{"$f":"F19-F27","v":4.1136651349703754},null,{"$f":"H19-H27","v":4.1136651349703754}]
[null,null,null,"2nd law efficiency@design",null,{"$f":"'Binary B1'!D63","v":0.45263138999370994},null,{"$f":"'Binary B1'!D151","v":0.37411781400900318}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":17.979460356038921},null,{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":17.979460356038921}]
[null,"[t]",null,"Design Plant Output","kW",{"$f":"F30*F29*F26/1000","v":20381.08482809109},null,{"$f":"H30*H29*H26/1000","v":41476.505250748036}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.15216532001834809},null,{"$f":"'GF Pumping A2'!M308","v":0.42553566947826643},null,null,null,null,null,null,"Reference Scenario"]
[null,null,null,null,"kW",{"$f":"F32*F26/1000","v":381.08482809109006},null,{"$f":"H32*H26/1000","v":2623.9350772961784}]
[null,null,null,"Power Sales","kW",{"$f":"F31-F33","v":20000},null,{"$f":"H31-H33","v":38852.570173451859},null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[{"$f":"'Input A1'!A250","v":0},null,null,"Calc Max Temp Decline","C",{"$f":" 0.21*$F$19-12.2","v":24.55},null,{"$f":" 0.21*$H$19-12.2","v":24.55},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!T277","v":259200},null,"width","m",{"$f":"'Summary A1'!H185","v":" "},"m","kg/s",{"$f":"'Summary A1'!H134","v":40}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55},null,null,null,null,null,null,"Cp","J/kg-C",{"$f":"'Input A1'!T278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!T273","v":8},"T,avg","C",{"$f":"0.5*(F19+Geofluid!H92)","v":115.96884126538546}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F19-F20-F22-F36","v":146.33633486502961},null,{"$f":"H19-H20-H22-H36","v":148.78914866014412},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!T279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!H182","v":""},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X36^4 - 0.00000000006419*X36^3 + 0.00000001365689*X36^2 - 0.00000043857183*X36 +0.001003773308)","v":943.41324565171408}]
[null,null,null,"Calc Max Power Decline","kW",{"$f":"0.5*F34","v":10000},null,{"$f":"0.5*H34","v":19426.285086725929},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q35/(Q36*Q37)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!H184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X36^4 - 0.0000011433197*X36^3 + 0.00020328187235*X36^2 - 0.011554722573*X36 +4.301651536642)*1000","v":4306.0378205893221}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F34","v":10000},null,{"$f":"0.5*H34","v":19426.285086725929},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U38*U35","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X35/X37)/U36)*60*60*24","v":457.9117390932671}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"A,surface","sq m",{"$f":"U35*U37","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X39/U39","v":{"$error":"#VALUE!"}}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U37/X40","v":{"$error":"#VALUE!"}}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F41/F31,0)","v":14},null,{"$f":"ROUNDDOWN(H41/H31,0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q35*U40/(27*X37*X38*X39))^2)/Q38+X41","v":{"$error":"#VALUE!"}}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F43","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q35*U40)/(X38*X37*X39*(Q38*(X42-X41))^0.5)","v":{"$error":"#VALUE!"}}]
[null,null,null,"T/To,design",null,{"$f":"(F27+273)/(F43+273)","v":1.5685029500531082},null,{"$f":"(H27+273)/(H43+273)","v":1.5685029500531082},null,null,null,null,null,null,"Improved Scenario"]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F43+273)/(F19+273)","v":0.3683035714285714},null,{"$f":"1-(H43+273)/(H19+273)","v":0.3683035714285714}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[null,"Module outputs",null,"dT,max (decline)","C",{"$f":"(F19+273)-(F43+273)/(1-F46*F45)","v":24.68113522537567},null,{"$f":"(H19+273)-(H43+273)/(1-H46*H45)","v":24.68113522537567},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!W277","v":259200},null,"width","m",{"$f":"'Summary A1'!J185","v":" "},"m","kg/s",{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Cp","J/kg-C",{"$f":"'Input A1'!W278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!W273","v":8},"T,avg","C",{"$f":"0.5*(H19+Geofluid!I92)","v":119.7443366938343}]
[null,null,null,"Relative Revenue",null,{"$f":"L426/M426","v":{"$error":"#VALUE!"}},null,{"$f":"L800/M800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!W279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!J182","v":" "},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X48^4 - 0.00000000006419*X48^3 + 0.00000001365689*X48^2 - 0.00000043857183*X48 +0.001003773308)","v":940.20849443976374}]
[null,null,null,"1st Replacement","yrs",{"$f":"N426","v":{"$error":"#VALUE!"}},null,{"$f":"N800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q47/(Q48*Q49)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!J184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X48^4 - 0.0000011433197*X48^3 + 0.00020328187235*X48^2 - 0.011554722573*X48 +4.301651536642)*1000","v":4317.2509050780845}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I426","v":{"$error":"#VALUE!"}},null,{"$f":"I800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U50*U47","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X47/X49)/U48)*60*60*24","v":1148.6813896991357}]
[null,null,null,"Σ added reservoirs -discounted",null,{"$f":"K426","v":{"$error":"#VALUE!"}},null,{"$f":"K800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!W248*1000","v":1000},null,"A,surface","sq m",{"$f":"U47*U49","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X51/U51","v":{"$error":"#VALUE!"}}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O426","v":12.885634761890916},null,{"$f":"O800","v":12.885634761890916},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U49/X52","v":{"$error":"#VALUE!"}}]
[null,null,null,"Time to Plant design temp","yrs",{"$f":"BN63","v":1},null,{"$f":"BN437","v":8.3333333333333329E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q47*U52/(27*X49*X50*X51))^2)/Q50+X53","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q47*U52)/(X50*X49*X51*(Q50*(X54-X53))^0.5)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-0.00065*AJ60+1.01964)*EXP((-0.00244*AJ60-0.0567)*F$29)","v":0.99380469454597486}]
[null,null,{"$f":"AVERAGE(C65:C425)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"F29","v":0.45263138999370994}]
[null,null,"ResvrFlud T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T,avg*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN65:BN425)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency",null,"time","T","Thermal Penetration",null,"be used","2nd law eff","a","b","Tr",null,"Tdesign-Tgf,in","counter","time (yr)"]
[null,0,{"$f":"F19","v":175},{"$f":"T65*AZ65/3.413","v":8.138068132290698},{"$f":"IF(D65*F$26/1000000-F$33/1000<0,0,D65*F$26/1000000-F$33/1000)","v":19.999999999999993},0,{"$f":"IF(E65<=(F$31-F$33-F$39)/1000,1,0)*0","v":0},1,0,{"$f":"IF(I65<1,0,IF(F42>0,1,0))","v":0},{"$f":"I65/(1+$F$40)^B65","v":0},{"$f":"E65/((1+$F$40)^B65)","v":19.999999999999993},{"$f":"($F$34/1000)/((1+$F$40)^B65)","v":20},{"$f":"IF(J65<1, B65,0)","v":0},{"$f":"(1/12)/(1+$F$40)^B65","v":8.3333333333333329E-2},null,{"$f":"C65*1.8+32-F$21-F$22*1.8","v":339.59540275705331},{"$f":"R$9*$Q65^6+S$9*$Q65^5+T$9*$Q65^4+U$9*$Q65^3+V$9*$Q65^2+W$9*$Q65+AA$9","v":310.86311563632398},{"$f":"R$10*$Q65^6+S$10*$Q65^5+T$10*$Q65^4+U$10*$Q65^3+V$10*$Q65^2+W$10*$Q65+AA$10","v":0.4897774632412964},{"$f":"(R65-W$14)-(V$14+460)*(S65-AA$14)","v":61.363898195160829},null,0,{"$f":"(F19+273)*AY65-273","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C65+273)^-1 - 0.000005851*(C65+273)^2 + 12.245*LOG(C65+273))*60.08*1000","v":209.93814302680664},{"$f":"( 0.00000000000014225*X65^5 - 0.00000000063335*X65^4 + 0.0000011223*X65^3 - 0.00099104*X65^2 + 0.60315*X65 + 238.86)-273","v":58.017224833092882},{"$f":"(((C65+273)*BJ65)-273)","v":55.181794285012472},{"$f":"MAX(Y65:Z65)+F$23","v":60.074057400578077},{"$f":"(0.00000000217642*W65^4 - 0.0000011433197*W65^3 + 0.00020328187235*W65^2 - 0.011554722573*W65 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W65^4 - 0.00000000006419*W65^3 + 0.00000001365689*W65^2 - 0.00000043857183*W65 +0.001003773308)","v":943.16848816568495},{"$f":"(X$35/AC65)*3600*24/U$36","v":458.03056974493751},{"$f":"AD65/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V65)*365","v":0},{"$f":"U$37/AE65","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB65*AC65*AD65*(Q$38*(AF65-AG65))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH65)","v":{"$error":"#VALUE!"}},{"$f":"F19","v":175},{"$f":"IF(I65<1,0,IF(AJ65>F$37,0,1))","v":0},{"$f":"IF(AK65<1,AJ65,$F$19)","v":175},{"$f":"EXP((-0.42*LN(AJ65-F$20)+1.4745)*(AZ65))","v":0.73350159685989558},{"$f":"AM65*(AJ65-F$20+273)-273","v":52.591335447785582},{"$f":" 0.0000000000249634*X65^4 - 0.00000000425191*X65^3 - 0.000119669*X65^2 + 0.307616*X65 - 0.294394","v":59.020793180387237},{"$f":"MAX(AN65:AO65)","v":59.020793180387237},null,{"$f":"F19-F20","v":170.88633486502962},{"$f":"-0.0006*AR65 - 0.0681","v":-0.17063180091901775},{"$f":"-0.0004*AR65 + 1.0166","v":0.94824546605398807},{"$f":"AS65*AZ$62+AT65","v":0.87101215682688304},{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($F$43+273)/(C65-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":1},{"$f":"-0.001*AR65+0.55","v":0.37911366513497041},{"$f":"IF(AR65<150,AU65,IF(AZ62<AX65,AU65,AV65))","v":0.86887987012554335},{"$f":"( -12.447*AW65^2 + 25.389*AW65 - 11.942)*AZ$62","v":0.45263138999370994},null,{"$f":"V65","v":0},{"$f":"AJ65","v":175},{"$f":"4*(AF65*Q$38)^0.5","v":0},null,{"$f":"D65","v":8.138068132290698},{"$f":"BF65/(T65/3.413)","v":0.45263138999370983},{"$f":"-0.000655*(C65-(F$19-F$27))+1.01964","v":0.90770945066340569},{"$f":"-0.00244*(C65-(F$19-F$27))-0.0567","v":-0.47366265707067223},{"$f":"BH65*EXP(BI65*BG65)","v":0.73254864795761709},null,{"$f":"F$27-AR65","v":0},{"$f":"IF(BL65<0,0,1)","v":1},{"$f":"BM65","v":1}]
[null,{"$f":"B65+1/12","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},{"$f":"T66*AZ66/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D66*F$26/1000000-F$33/1000<0,0,D66*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C66 <= F$19-F$36,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I65)<(F$42-1),IF((F66+G66)*H66>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J65=1,1,IF(I66=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I66/(1+H$40)^B66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.887552884590811,{"$f":"IF(J66<1, B66,N65)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C66*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK65<1,V65+1/12,X$42/365)","v":8.3333333333333329E-2},{"$f":"IF(V66>V65,(C65+273)*AY66-273,W$65)","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C66+273)^-1 - 0.000005851*(C66+273)^2 + 12.245*LOG(C66+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X66^5 - 0.00000000063335*X66^4 + 0.0000011223*X66^3 - 0.00099104*X66^2 + 0.60315*X66 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C66+273)*BJ66)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y65:Z65)+F$23","v":60.074057400578077},{"$f":"(0.00000000217642*W66^4 - 0.0000011433197*W66^3 + 0.00020328187235*W66^2 - 0.011554722573*W66 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W66^4 - 0.00000000006419*W66^3 + 0.00000001365689*W66^2 - 0.00000043857183*W66 +0.001003773308)","v":943.16848816568495},{"$f":"(X$35/AC66)*3600*24/U$36","v":458.03056974493751},{"$f":"AD66/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V66)*365","v":30.416666666666664},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB66*AC66*AD66*(Q$38*(AF66-AG66))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH66)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA66-F$19)*AI66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK66<1,AJ66,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ66-F$20)+1.4745)*(AZ66))","v":{"$error":"#VALUE!"}},{"$f":"AM66*(AJ66-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X66^4 - 0.00000000425191*X66^3 - 0.000119669*X66^2 + 0.307616*X66 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN66:AO66)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ65-F$20","v":170.88633486502962},-0.17063180091901775,{"$f":"-0.0004*AR66 + 1.0166","v":0.94824546605398807},0.87101215682688304,{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($F$43+273)/(C66-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR66+0.55","v":0.37911366513497041},{"$f":"IF(AR66<150,AU66,IF(AZ$62<AX66,AU66,AV66))","v":0.86887987012554335},{"$f":"( -12.447*AW66^2 + 25.389*AW66 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,{"$f":"B66","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},7.1463588871627168,null,{"$f":"D66","v":{"$error":"#VALUE!"}},{"$f":"BF66/(T66/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH66*EXP(BI66*BG66)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR66","v":0},{"$f":"IF(BM65>0,1,IF(BL66<0,0,1))","v":1},{"$f":"IF(BM65=1,0,IF(BM66=0,0,B66))","v":0}]
[null,{"$f":"B66+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C67 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(E67<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I66)<(F$42-1),IF((F67+G67)*H67>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J66=1,1,IF(I67=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I67/(1+F$40)^B67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.775737986869817,{"$f":"IF(J67<1, B67,N66)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V67>V66,(C66+273)*AY67-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y66:Z66)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W67^4 - 0.0000011433197*W67^3 + 0.00020328187235*W67^2 - 0.011554722573*W67 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W67^4 - 0.00000000006419*W67^3 + 0.00000001365689*W67^2 - 0.00000043857183*W67 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V67)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB67*AC67*AD67*(Q$38*(AF67-AG67))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA67-F$19)*AI67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK67<1,AJ67,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN67:AO67)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ66-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR67 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C66+273)^6 + 0.0000000000022967*(C66+273)^5 - 0.000000002547*(C66+273)^4 + 0.0000014456*(C66+273)^3 - 0.00043516*(C66+273)^2 + 0.063792*(C66+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR67<150,AU67,IF(AZ$62<AX67,AU67,AV67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B67","v":0.16666666666666666},{"$f":"AJ67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM66>0,1,IF(BL67<0,0,1))","v":1},{"$f":"IF(BM66=1,0,IF(BM67=0,0,B67))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C68 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I67)<(F$42-1),IF((F68+G68)*H68>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J67=1,1,IF(I68=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.664551752284247,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V68>V67,(C67+273)*AY68-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB68*AC68*AD68*(Q$38*(AF68-AG68))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA68-F$19)*AI68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR68<150,AU68,IF(AZ$62<AX68,AU68,AV68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I68)<(F$42-1),IF((F69+G69)*H69>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=1,1,IF(I69=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.553990646266293,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I69)<(F$42-1),IF((F70+G70)*H70>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.44405115412075,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA70-F$19)*AI70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"BF70/(T70/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I70)<(F$42-1),IF((F71+G71)*H71>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=1,1,IF(I71=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I71/(1+F$40)^B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.334729780913271,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I71)<(F$42-1),IF((F72+G72)*H72>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J71=1,1,IF(I72=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I72/(1+F$40)^B72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19.226023051359277,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I72)<(F$42-1),IF((F73+G73)*H73>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.117927509713486,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y72:Z72)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W73^4 - 0.0000011433197*W73^3 + 0.00020328187235*W73^2 - 0.011554722573*W73 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W73^4 - 0.00000000006419*W73^3 + 0.00000001365689*W73^2 - 0.00000043857183*W73 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V73)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK73<1,AJ73,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN73:AO73)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR73 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I73)<(F$42-1),IF((F74+G74)*H74>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.010439719660024,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W74^4 - 0.0000011433197*W74^3 + 0.00020328187235*W74^2 - 0.011554722573*W74 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W74^4 - 0.00000000006419*W74^3 + 0.00000001365689*W74^2 - 0.00000043857183*W74 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V74)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK74<1,AJ74,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN74:AO74)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR74 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I74)<(F$42-1),IF((F75+G75)*H75>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.903556264203221,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W75^4 - 0.0000011433197*W75^3 + 0.00020328187235*W75^2 - 0.011554722573*W75 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W75^4 - 0.00000000006419*W75^3 + 0.00000001365689*W75^2 - 0.00000043857183*W75 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V75)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK75<1,AJ75,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN75:AO75)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR75 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I75)<(F$42-1),IF((F76+G76)*H76>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.797273745558975,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W76^4 - 0.0000011433197*W76^3 + 0.00020328187235*W76^2 - 0.011554722573*W76 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W76^4 - 0.00000000006419*W76^3 + 0.00000001365689*W76^2 - 0.00000043857183*W76 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V76)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK76<1,AJ76,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN76:AO76)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR76 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I76)<(F$42-1),IF((F77+G77)*H77>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.691588785046729,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W77^4 - 0.0000011433197*W77^3 + 0.00020328187235*W77^2 - 0.011554722573*W77 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W77^4 - 0.00000000006419*W77^3 + 0.00000001365689*W77^2 - 0.00000043857183*W77 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V77)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA77-F$19)*AI77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK77<1,AJ77,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN77:AO77)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR77 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I77)<(F$42-1),IF((F78+G78)*H78>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.586498022982067,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I78)<(F$42-1),IF((F79+G79)*H79>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.481998118569923,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I79)<(F$42-1),IF((F80+G80)*H80>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.378085749798359,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I80)<(F$42-1),IF((F81+G81)*H81>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.274757613332984,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I81)<(F$42-1),IF((F82+G82)*H82>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.172010424411916,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I82)<(F$42-1),IF((F83+G83)*H83>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.069840916741374,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I83)<(F$42-1),IF((F84+G84)*H84>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.968245842391852,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I84)<(F$42-1),IF((F85+G85)*H85>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.867221971694846,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I85)<(F$42-1),IF((F86+G86)*H86>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.766766093140209,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I86)<(F$42-1),IF((F87+G87)*H87>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.666875013274041,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR87<150,AU87,IF(AZ$62<AX87,AU87,AV87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I87)<(F$42-1),IF((F88+G88)*H88>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.567545556597175,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I88)<(F$42-1),IF((F89+G89)*H89>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.468774565464233,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I89)<(F$42-1),IF((F90+G90)*H90>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.370558899983237,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I90<1,0,IF(AJ90>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I90)<(F$42-1),IF((F91+G91)*H91>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.272895437915814,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I91)<(F$42-1),IF((F92+G92)*H92>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.175781074577905,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I92)<(F$42-1),IF((F93+G93)*H93>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.079212722741104,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I93)<(F$42-1),IF((F94+G94)*H94>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.983187312534501,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I94)<(F$42-1),IF((F95+G95)*H95>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.887701791347077,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I95)<(F$42-1),IF((F96+G96)*H96>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.792753123730702,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I96)<(F$42-1),IF((F97+G97)*H97>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.698338291303592,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(R97-W$14)-(V$14+460)*(S97-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I97)<(F$42-1),IF((F98+G98)*H98>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.604454292654399,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I98)<(F$42-1),IF((F99+G99)*H99>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.511098143246766,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I99)<(F$42-1),IF((F100+G100)*H100>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.418266875324459,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I100)<(F$42-1),IF((F101+G101)*H101>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.325957537817036,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I101)<(F$42-1),IF((F102+G102)*H102>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.234167196246016,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I102)<(F$42-1),IF((F103+G103)*H103>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.1428929326316,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I103)<(F$42-1),IF((F104+G104)*H104>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.052131845399909,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I104)<(F$42-1),IF((F105+G105)*H105>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.961881049290749,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I105)<(F$42-1),IF((F106+G106)*H106>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.872137675265884,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I106)<(F$42-1),IF((F107+G107)*H107>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.782898870417826,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I107)<(F$42-1),IF((F108+G108)*H108>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.694161797879158,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I108)<(F$42-1),IF((F109+G109)*H109>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.605923636732326,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I109)<(F$42-1),IF((F110+G110)*H110>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.518181581919995,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I110)<(F$42-1),IF((F111+G111)*H111>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.430932844155851,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I111)<(F$42-1),IF((F112+G112)*H112>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.344174649835939,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I112)<(F$42-1),IF((F113+G113)*H113>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.257904240950499,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I113)<(F$42-1),IF((F114+G114)*H114>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.172118874996274,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I114)<(F$42-1),IF((F115+G115)*H115>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.086815824889342,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I115)<(F$42-1),IF((F116+G116)*H116>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.00199237887842,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I116)<(F$42-1),IF((F117+G117)*H117>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.917645840458643,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I117)<(F$42-1),IF((F118+G118)*H118>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.833773528285873,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I118)<(F$42-1),IF((F119+G119)*H119>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.750372776091426,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I119)<(F$42-1),IF((F120+G120)*H120>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.667440932597342,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I120)<(F$42-1),IF((F121+G121)*H121>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.584975361432083,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I121)<(F$42-1),IF((F122+G122)*H122>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.502973441046727,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I122)<(F$42-1),IF((F123+G123)*H123>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.421432564631637,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I123)<(F$42-1),IF((F124+G124)*H124>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.340350140033591,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I124)<(F$42-1),IF((F125+G125)*H125>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.259723589673365,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I125)<(F$42-1),IF((F126+G126)*H126>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.17955035046381,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR126+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I126)<(F$42-1),IF((F127+G127)*H127>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.09982787372836,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I127)<(F$42-1),IF((F128+G128)*H128>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.020553625120019,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T129*AZ129/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E129<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I128)<(F$42-1),IF((F129+G129)*H129>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E129/((1+$F$40)^B129)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B129)","v":13.94172508454079},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B129","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q129^6+S$9*$Q129^5+T$9*$Q129^4+U$9*$Q129^3+V$9*$Q129^2+W$9*$Q129+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q129^6+S$10*$Q129^5+T$10*$Q129^4+U$10*$Q129^3+V$10*$Q129^2+W$10*$Q129+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R129-W$14)-(V$14+460)*(S129-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC129)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD129/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE129","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB129*AC129*AD129*(Q$38*(AF129-AG129))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I129<1,0,IF(AJ129>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR129 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS129*AZ$62+AT129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"4*(AF129*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C129-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C129-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$f":"AJ130","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D130*F$26/1000000-F$33/1000<0,0,D130*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I129)<(F$42-1),IF((F130+G130)*H130>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.863339746061564,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C130*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK129<1,V129+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V130>V129,(C129+273)*AY130-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C130+273)^-1 - 0.000005851*(C130+273)^2 + 12.245*LOG(C130+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X130^5 - 0.00000000063335*X130^4 + 0.0000011223*X130^3 - 0.00099104*X130^2 + 0.60315*X130 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C130+273)*BJ130)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ130-F$20)+1.4745)*(AZ130))","v":{"$error":"#VALUE!"}},{"$f":"AM130*(AJ130-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X130^4 - 0.00000000425191*X130^3 - 0.000119669*X130^2 + 0.307616*X130 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C130-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR130+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW130^2 + 25.389*AW130 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D130","v":{"$error":"#VALUE!"}},{"$f":"BF130/(T130/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH130*EXP(BI130*BG130)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR130","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B130+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I130)<(F$42-1),IF((F131+G131)*H131>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.785395117842457,{"$f":"IF(J131<1, B131,N130)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y130:Z130)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ130-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C130+273)^6 + 0.0000000000022967*(C130+273)^5 - 0.000000002547*(C130+273)^4 + 0.0000014456*(C130+273)^3 - 0.00043516*(C130+273)^2 + 0.063792*(C130+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR131<150,AU131,IF(AZ$62<AX131,AU131,AV131))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B131","v":5.4999999999999973},{"$f":"AJ131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM130>0,1,IF(BL131<0,0,1))","v":1},{"$f":"IF(BM130=1,0,IF(BM131=0,0,B131))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C132 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I131)<(F$42-1),IF((F132+G132)*H132>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.707888722053594,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I132)<(F$42-1),IF((F133+G133)*H133>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.630818094796339,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I133)<(F$42-1),IF((F134+G134)*H134>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.554180786024981,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I134)<(F$42-1),IF((F135+G135)*H135>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.477974359468822,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I135)<(F$42-1),IF((F136+G136)*H136>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J135=1,1,IF(I136=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I136/(1+F$40)^B136","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},13.40219639255476,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I136)<(F$42-1),IF((F137+G137)*H137>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.326844476330251,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I137)<(F$42-1),IF((F138+G138)*H138>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.251916215386739,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I138)<(F$42-1),IF((F139+G139)*H139>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.177409227783517,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I139)<(F$42-1),IF((F140+G140)*H140>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.103321144971984,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I140)<(F$42-1),IF((F141+G141)*H141>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.02964961172037,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W141^4 - 0.0000011433197*W141^3 + 0.00020328187235*W141^2 - 0.011554722573*W141 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W141^4 - 0.00000000006419*W141^3 + 0.00000001365689*W141^2 - 0.00000043857183*W141 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V141)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA141-F$19)*AI141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK141<1,AJ141,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN141:AO141)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR141 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I141)<(F$42-1),IF((F142+G142)*H142>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.956392286038849,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I142)<(F$42-1),IF((F143+G143)*H143>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.883546839105104,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I143)<(F$42-1),IF((F144+G144)*H144>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.811110955190276,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I144)<(F$42-1),IF((F145+G145)*H145>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.739082331585369,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I145)<(F$42-1),IF((F146+G146)*H146>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.667458678528021,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I146)<(F$42-1),IF((F147+G147)*H147>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.596237719129745,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I147)<(F$42-1),IF((F148+G148)*H148>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.525417189303516,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I148)<(F$42-1),IF((F149+G149)*H149>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.454994837691826,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I149)<(F$42-1),IF((F150+G150)*H150>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.384968425595087,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I150)<(F$42-1),IF((F151+G151)*H151>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.315335726900486,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I151)<(F$42-1),IF((F152+G152)*H152>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.246094528011202,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I152)<(F$42-1),IF((F153+G153)*H153>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.177242627776046,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I153)<(F$42-1),IF((F154+G154)*H154>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.108777837419487,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I154)<(F$42-1),IF((F155+G155)*H155>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.040697980472061,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I155)<(F$42-1),IF((F156+G156)*H156>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.973000892701194,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I156)<(F$42-1),IF((F157+G157)*H157>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.905684422042402,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I157)<(F$42-1),IF((F158+G158)*H158>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.838746428530861,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I158)<(F$42-1),IF((F159+G159)*H159>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.772184784233406,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I159)<(F$42-1),IF((F160+G160)*H160>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.705997373180859,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I160)<(F$42-1),IF((F161+G161)*H161>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.640182091300773,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I161)<(F$42-1),IF((F162+G162)*H162>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.57473684635055,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I162)<(F$42-1),IF((F163+G163)*H163>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.509659557850924,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I163)<(F$42-1),IF((F164+G164)*H164>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.444948157019814,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I164)<(F$42-1),IF((F165+G165)*H165>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.380600586706585,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I165)<(F$42-1),IF((F166+G166)*H166>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.316614801326622,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I166)<(F$42-1),IF((F167+G167)*H167>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.252988766796317,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I167)<(F$42-1),IF((F168+G168)*H168>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.189720460468404,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I168)<(F$42-1),IF((F169+G169)*H169>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.126807871067662,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I169)<(F$42-1),IF((F170+G170)*H170>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.064248998626972,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I170)<(F$42-1),IF((F171+G171)*H171>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.002041854423741,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I171)<(F$42-1),IF((F172+G172)*H172>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.940184460916685,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I172)<(F$42-1),IF((F173+G173)*H173>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.878674851682961,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I173)<(F$42-1),IF((F174+G174)*H174>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.817511071355648,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I174)<(F$42-1),IF((F175+G175)*H175>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.756691175561604,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I175)<(F$42-1),IF((F176+G176)*H176>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.696213230859634,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I176)<(F$42-1),IF((F177+G177)*H177>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.636075314679047,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I177)<(F$42-1),IF((F178+G178)*H178>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.576275515258521,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I178)<(F$42-1),IF((F179+G179)*H179>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.516811931585337,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I179)<(F$42-1),IF((F180+G180)*H180>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.457682673334952,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I180)<(F$42-1),IF((F181+G181)*H181>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.398885860810894,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I181)<(F$42-1),IF((F182+G182)*H182>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.340419624885016,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I182)<(F$42-1),IF((F183+G183)*H183>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.282282106938069,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I183)<(F$42-1),IF((F184+G184)*H184>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.224471458800636,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I184)<(F$42-1),IF((F185+G185)*H185>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.16698584269435,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I185)<(F$42-1),IF((F186+G186)*H186>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.109823431173497,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I186)<(F$42-1),IF((F187+G187)*H187>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.052982407066914,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I187)<(F$42-1),IF((F188+G188)*H188>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9964609634202155,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I188)<(F$42-1),IF((F189+G189)*H189>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9402573034383561,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I189)<(F$42-1),IF((F190+G190)*H190>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8843696404285168,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I190)<(F$42-1),IF((F191+G191)*H191>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8287961977433014,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I191)<(F$42-1),IF((F192+G192)*H192>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7735352087242493,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T193*AZ193/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E193<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I192)<(F$42-1),IF((F193+G193)*H193>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E193/((1+$F$40)^B193)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B193)","v":9.718584916645689},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B193","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q193^6+S$9*$Q193^5+T$9*$Q193^4+U$9*$Q193^3+V$9*$Q193^2+W$9*$Q193+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q193^6+S$10*$Q193^5+T$10*$Q193^4+U$10*$Q193^3+V$10*$Q193^2+W$10*$Q193+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R193-W$14)-(V$14+460)*(S193-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC193)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD193/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE193","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB193*AC193*AD193*(Q$38*(AF193-AG193))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH193)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I193<1,0,IF(AJ193>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR193 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS193*AZ$62+AT193","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"4*(AF193*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C193-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C193-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$f":"AJ194","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D194*F$26/1000000-F$33/1000<0,0,D194*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I193)<(F$42-1),IF((F194+G194)*H194>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6639435746588873,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C194*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK193<1,V193+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V194>V193,(C193+273)*AY194-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C194+273)^-1 - 0.000005851*(C194+273)^2 + 12.245*LOG(C194+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X194^5 - 0.00000000063335*X194^4 + 0.0000011223*X194^3 - 0.00099104*X194^2 + 0.60315*X194 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C194+273)*BJ194)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ194-F$20)+1.4745)*(AZ194))","v":{"$error":"#VALUE!"}},{"$f":"AM194*(AJ194-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X194^4 - 0.00000000425191*X194^3 - 0.000119669*X194^2 + 0.307616*X194 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C194-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR194+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW194^2 + 25.389*AW194 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D194","v":{"$error":"#VALUE!"}},{"$f":"BF194/(T194/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH194*EXP(BI194*BG194)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR194","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B194+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I194)<(F$42-1),IF((F195+G195)*H195>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6096094457365098,{"$f":"IF(J195<1, B195,N194)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y194:Z194)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ194-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C194+273)^6 + 0.0000000000022967*(C194+273)^5 - 0.000000002547*(C194+273)^4 + 0.0000014456*(C194+273)^3 - 0.00043516*(C194+273)^2 + 0.063792*(C194+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR195<150,AU195,IF(AZ$62<AX195,AU195,AV195))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B195","v":10.833333333333341},{"$f":"AJ195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM194>0,1,IF(BL195<0,0,1))","v":1},{"$f":"IF(BM194=1,0,IF(BM195=0,0,B195))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C196 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I195)<(F$42-1),IF((F196+G196)*H196>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5555808026174116,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I196)<(F$42-1),IF((F197+G197)*H197>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5018559277517252,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I197)<(F$42-1),IF((F198+G198)*H198>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4484331132462547,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I198)<(F$42-1),IF((F199+G199)*H199>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3953106608101962,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I199)<(F$42-1),IF((F200+G200)*H200>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J199=1,1,IF(I200=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I200/(1+F$40)^B200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.3424868817011308,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I200)<(F$42-1),IF((F201+G201)*H201>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.289960096671356,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I201)<(F$42-1),IF((F202+G202)*H202>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2377286359144986,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I202)<(F$42-1),IF((F203+G203)*H203>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1857908390124248,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I203)<(F$42-1),IF((F204+G204)*H204>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1341450548824703,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I204)<(F$42-1),IF((F205+G205)*H205>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0827896417249381,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W205^4 - 0.0000011433197*W205^3 + 0.00020328187235*W205^2 - 0.011554722573*W205 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W205^4 - 0.00000000006419*W205^3 + 0.00000001365689*W205^2 - 0.00000043857183*W205 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V205)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA205-F$19)*AI205","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK205<1,AJ205,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN205:AO205)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR205 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I205)<(F$42-1),IF((F206+G206)*H206>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0317229669709178,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I206)<(F$42-1),IF((F207+G207)*H207>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9809434072303773,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I207)<(F$42-1),IF((F208+G208)*H208>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9304493482405665,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I208)<(F$42-1),IF((F209+G209)*H209>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8802391848146893,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I209)<(F$42-1),IF((F210+G210)*H210>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8303113207908872,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I210)<(F$42-1),IF((F211+G211)*H211>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7806641689814864,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I211)<(F$42-1),IF((F212+G212)*H212>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.731296151122546,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I212)<(F$42-1),IF((F213+G213)*H213>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6822056978236919,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I213)<(F$42-1),IF((F214+G214)*H214>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6333912485182172,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I214)<(F$42-1),IF((F215+G215)*H215>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5848512514134772,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I215)<(F$42-1),IF((F216+G216)*H216>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5365841634415567,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I216)<(F$42-1),IF((F217+G217)*H217>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4885884502102193,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I217)<(F$42-1),IF((F218+G218)*H218>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4408625859541235,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I218)<(F$42-1),IF((F219+G219)*H219>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3934050534863296,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I219)<(F$42-1),IF((F220+G220)*H220>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3462143441500576,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I220)<(F$42-1),IF((F221+G221)*H221>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2992889577707345,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I221)<(F$42-1),IF((F222+G222)*H222>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2526274026083026,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I222)<(F$42-1),IF((F223+G223)*H223>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2062281953097962,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I223)<(F$42-1),IF((F224+G224)*H224>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1600898608621879,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I224)<(F$42-1),IF((F225+G225)*H225>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1142109325455039,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I225)<(F$42-1),IF((F226+G226)*H226>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0685899518861799,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I226)<(F$42-1),IF((F227+G227)*H227>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0232254686107218,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I227)<(F$42-1),IF((F228+G228)*H228>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9781160405995823,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I228)<(F$42-1),IF((F229+G229)*H229>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9332602338413212,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I229)<(F$42-1),IF((F230+G230)*H230>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8886566223870274,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I230)<(F$42-1),IF((F231+G231)*H231>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8443037883049769,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I231)<(F$42-1),IF((F232+G232)*H232>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8002003216355646,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I232)<(F$42-1),IF((F233+G233)*H233>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7563448203464764,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I233)<(F$42-1),IF((F234+G234)*H234>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7127358902881289,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I234)<(F$42-1),IF((F235+G235)*H235>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.669372145149338,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I235)<(F$42-1),IF((F236+G236)*H236>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6262522064132572,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I236)<(F$42-1),IF((F237+G237)*H237>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5833747033135488,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I237)<(F$42-1),IF((F238+G238)*H238>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5407382727908177,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I238)<(F$42-1),IF((F239+G239)*H239>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4983415594492682,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I239)<(F$42-1),IF((F240+G240)*H240>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4561832155136232,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I240)<(F$42-1),IF((F241+G241)*H241>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4142619007862782,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I241)<(F$42-1),IF((F242+G242)*H242>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3725762826046939,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I242)<(F$42-1),IF((F243+G243)*H243>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3311250357990412,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I243)<(F$42-1),IF((F244+G244)*H244>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2899068426500557,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I244)<(F$42-1),IF((F245+G245)*H245>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2489203928471708,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I245)<(F$42-1),IF((F246+G246)*H246>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.208164383446845,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I246)<(F$42-1),IF((F247+G247)*H247>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1676375188311532,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I247)<(F$42-1),IF((F248+G248)*H248>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1273385106665907,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I248)<(F$42-1),IF((F249+G249)*H249>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0872660778631271,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I249)<(F$42-1),IF((F250+G250)*H250>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0474189465334716,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I250)<(F$42-1),IF((F251+G251)*H251>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0077958499525845,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I251)<(F$42-1),IF((F252+G252)*H252>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9683955285174015,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I252)<(F$42-1),IF((F253+G253)*H253>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9292167297067992,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I253)<(F$42-1),IF((F254+G254)*H254>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8902582080417671,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D255*F$26/1000000-F$33/1000<0,0,D255*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I254)<(F$42-1),IF((F255+G255)*H255>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8515187250458274,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I255)<(F$42-1),IF((F256+G256)*H256>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8129970492056557,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T257*AZ257/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E257<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I256)<(F$42-1),IF((F257+G257)*H257>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E257/((1+$F$40)^B257)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B257)","v":6.7746919559319316},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B257","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q257^6+S$9*$Q257^5+T$9*$Q257^4+U$9*$Q257^3+V$9*$Q257^2+W$9*$Q257+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q257^6+S$10*$Q257^5+T$10*$Q257^4+U$10*$Q257^3+V$10*$Q257^2+W$10*$Q257+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R257-W$14)-(V$14+460)*(S257-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC257)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD257/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE257","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB257*AC257*AD257*(Q$38*(AF257-AG257))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH257)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I257<1,0,IF(AJ257>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR257 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS257*AZ$62+AT257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"4*(AF257*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C257-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C257-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$f":"AJ258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D258*F$26/1000000-F$33/1000<0,0,D258*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I257)<(F$42-1),IF((F258+G258)*H258>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7366022275204145,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C258*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK257<1,V257+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V258>V257,(C257+273)*AY258-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C258+273)^-1 - 0.000005851*(C258+273)^2 + 12.245*LOG(C258+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X258^5 - 0.00000000063335*X258^4 + 0.0000011223*X258^3 - 0.00099104*X258^2 + 0.60315*X258 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C258+273)*BJ258)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ258-F$20)+1.4745)*(AZ258))","v":{"$error":"#VALUE!"}},{"$f":"AM258*(AJ258-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X258^4 - 0.00000000425191*X258^3 - 0.000119669*X258^2 + 0.307616*X258 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C258-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR258+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW258^2 + 25.389*AW258 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D258","v":{"$error":"#VALUE!"}},{"$f":"BF258/(T258/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH258*EXP(BI258*BG258)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR258","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B258+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I258)<(F$42-1),IF((F259+G259)*H259>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6987266531132255,{"$f":"IF(J259<1, B259,N258)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y258:Z258)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ258-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C258+273)^6 + 0.0000000000022967*(C258+273)^5 - 0.000000002547*(C258+273)^4 + 0.0000014456*(C258+273)^3 - 0.00043516*(C258+273)^2 + 0.063792*(C258+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR259<150,AU259,IF(AZ$62<AX259,AU259,AV259))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B259","v":16.166666666666707},{"$f":"AJ259","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM258>0,1,IF(BL259<0,0,1))","v":1},{"$f":"IF(BM258=1,0,IF(BM259=0,0,B259))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C260 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I259)<(F$42-1),IF((F260+G260)*H260>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6610640286603644,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I260)<(F$42-1),IF((F261+G261)*H261>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6236131568814267,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I261)<(F$42-1),IF((F262+G262)*H262>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.586372847227544,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I262)<(F$42-1),IF((F263+G263)*H263>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.549341915843538,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I263)<(F$42-1),IF((F264+G264)*H264>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J263=1,1,IF(I264=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I264/(1+F$40)^B264","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.5125191855302837,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I264)<(F$42-1),IF((F265+G265)*H265>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.475903485707291,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I265)<(F$42-1),IF((F266+G266)*H266>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4394936523754867,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB266*AC266*AD266*(Q$38*(AF266-AG266))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I266)<(F$42-1),IF((F267+G267)*H267>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4032885280802176,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I267)<(F$42-1),IF((F268+G268)*H268>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3672869618744494,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I268)<(F$42-1),IF((F269+G269)*H269>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3314878092821845,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W269^4 - 0.0000011433197*W269^3 + 0.00020328187235*W269^2 - 0.011554722573*W269 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W269^4 - 0.00000000006419*W269^3 + 0.00000001365689*W269^2 - 0.00000043857183*W269 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V269)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA269-F$19)*AI269","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK269<1,AJ269,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN269:AO269)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR269 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I269)<(F$42-1),IF((F270+G270)*H270>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2958899322620745,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I270)<(F$42-1),IF((F271+G271)*H271>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2604921991712441,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I271)<(F$42-1),IF((F272+G272)*H272>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2252934847293178,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I272)<(F$42-1),IF((F273+G273)*H273>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1902926699826466,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I273)<(F$42-1),IF((F274+G274)*H274>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1554886422687378,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I274)<(F$42-1),IF((F275+G275)*H275>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1208802951808829,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I275)<(F$42-1),IF((F276+G276)*H276>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0864665285329824,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I276)<(F$42-1),IF((F277+G277)*H277>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0522462483245771,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I277)<(F$42-1),IF((F278+G278)*H278>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0182183667060691,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I278)<(F$42-1),IF((F279+G279)*H279>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9843818019441342,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I279)<(F$42-1),IF((F280+G280)*H280>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9507354783873421,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I280)<(F$42-1),IF((F281+G281)*H281>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9172783264319548,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I281)<(F$42-1),IF((F282+G282)*H282>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8840092824879262,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I282)<(F$42-1),IF((F283+G283)*H283>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8509272889450932,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I283)<(F$42-1),IF((F284+G284)*H284>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8180312941395558,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I284)<(F$42-1),IF((F285+G285)*H285>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7853202523202372,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I285)<(F$42-1),IF((F286+G286)*H286>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7527931236156498,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I286)<(F$42-1),IF((F287+G287)*H287>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7204488740008301,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I287)<(F$42-1),IF((F288+G288)*H288>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6882864752644746,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I288)<(F$42-1),IF((F289+G289)*H289>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6563049049762455,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I289)<(F$42-1),IF((F290+G290)*H290>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6245031464542752,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I290)<(F$42-1),IF((F291+G291)*H291>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.592880188732841,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"T292*AZ292/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D292*F$26/1000000-F$33/1000<0,0,D292*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E292<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I291)<(F$42-1),IF((F292+G292)*H292>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E292/((1+$F$40)^B292)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B292)","v":5.5614350265302317},{"$f":"IF(J292<1, B292,N291)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B292","v":2.3172645943875962E-2},null,{"$f":"C292*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q292^6+S$9*$Q292^5+T$9*$Q292^4+U$9*$Q292^3+V$9*$Q292^2+W$9*$Q292+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q292^6+S$10*$Q292^5+T$10*$Q292^4+U$10*$Q292^3+V$10*$Q292^2+W$10*$Q292+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R292-W$14)-(V$14+460)*(S292-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V292>V291,(C291+273)*AY292-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y291:Z291)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W292^4 - 0.0000011433197*W292^3 + 0.00020328187235*W292^2 - 0.011554722573*W292 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W292^4 - 0.00000000006419*W292^3 + 0.00000001365689*W292^2 - 0.00000043857183*W292 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC292)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD292/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V292)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE292","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB292*AC292*AD292*(Q$38*(AF292-AG292))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH292)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA292-F$19)*AI292","v":{"$error":"#VALUE!"}},{"$f":"IF(I292<1,0,IF(AJ292>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK292<1,AJ292,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ292-F$20)+1.4745)*(AZ292))","v":{"$error":"#VALUE!"}},{"$f":"AM292*(AJ292-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X292^4 - 0.00000000425191*X292^3 - 0.000119669*X292^2 + 0.307616*X292 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN292:AO292)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ291-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR292 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR292 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS292*AZ$62+AT292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR292+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR292<150,AU292,IF(AZ$62<AX292,AU292,AV292))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B292","v":18.916666666666668},{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"4*(AF292*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D292","v":{"$error":"#VALUE!"}},{"$f":"BF292/(T292/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C292-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C292-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH292*EXP(BI292*BG292)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I292)<(F$42-1),IF((F293+G293)*H293>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.53016666021679,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I293)<(F$42-1),IF((F294+G294)*H294>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4990740957831132,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I294)<(F$42-1),IF((F295+G295)*H295>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4681563448085031,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I295)<(F$42-1),IF((F296+G296)*H296>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4374124244294952,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I296)<(F$42-1),IF((F297+G297)*H297>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4068413573086378,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I297)<(F$42-1),IF((F298+G298)*H298>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.376442171603415,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I298)<(F$42-1),IF((F299+G299)*H299>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3462139009353598,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I299)<(F$42-1),IF((F300+G300)*H300>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3161555843593264,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I300)<(F$42-1),IF((F301+G301)*H301>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2862662663329436,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I301)<(F$42-1),IF((F302+G302)*H302>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2565449966862428,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I302)<(F$42-1),IF((F303+G303)*H303>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2269908305914443,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I303)<(F$42-1),IF((F304+G304)*H304>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.197602828532931,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I304)<(F$42-1),IF((F305+G305)*H305>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.168380056277373,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I305)<(F$42-1),IF((F306+G306)*H306>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1393215848440352,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I306)<(F$42-1),IF((F307+G307)*H307>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1104264904752412,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I307)<(F$42-1),IF((F308+G308)*H308>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0816938546070096,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I308)<(F$42-1),IF((F309+G309)*H309>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0531227638398519,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I309)<(F$42-1),IF((F310+G310)*H310>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0247123099097379,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I310)<(F$42-1),IF((F311+G311)*H311>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9964615896592193,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I311)<(F$42-1),IF((F312+G312)*H312>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9683697050087208,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I312)<(F$42-1),IF((F313+G313)*H313>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.94043576292799,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I313)<(F$42-1),IF((F314+G314)*H314>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9126588754077085,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I314)<(F$42-1),IF((F315+G315)*H315>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8850381594312617,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I315)<(F$42-1),IF((F316+G316)*H316>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8575727369466701,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I316)<(F$42-1),IF((F317+G317)*H317>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8302617348386709,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I317)<(F$42-1),IF((F318+G318)*H318>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8031042849009724,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I318)<(F$42-1),IF((F319+G319)*H319>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7760995238086412,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I319)<(F$42-1),IF((F320+G320)*H320>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7492465930906684,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I320)<(F$42-1),IF((F321+G321)*H321>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7225446391026704,{"$error":"#VALUE!"},1.967726932959446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I321)<(F$42-1),IF((F322+G322)*H322>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6959928129997603,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK321<1,V321+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C322+273)^-1 - 0.000005851*(C322+273)^2 + 12.245*LOG(C322+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X322^5 - 0.00000000063335*X322^4 + 0.0000011223*X322^3 - 0.00099104*X322^2 + 0.60315*X322 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C322+273)*BJ322)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C322-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW322^2 + 25.389*AW322 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR322","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B322+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I322)<(F$42-1),IF((F323+G323)*H323>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6695902707095547,{"$error":"#VALUE!"},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C322+273)^6 + 0.0000000000022967*(C322+273)^5 - 0.000000002547*(C322+273)^4 + 0.0000014456*(C322+273)^3 - 0.00043516*(C322+273)^2 + 0.063792*(C322+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM322>0,1,IF(BL323<0,0,1))","v":1},{"$f":"IF(BM322=1,0,IF(BM323=0,0,B323))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C324 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I323)<(F$42-1),IF((F324+G324)*H324>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6433361729053511,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I324)<(F$42-1),IF((F325+G325)*H325>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6172296849794341,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I325)<(F$42-1),IF((F326+G326)*H326>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5912699770165535,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I326)<(F$42-1),IF((F327+G327)*H327>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.565456223767538,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I327)<(F$42-1),IF((F328+G328)*H328>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J327=1,1,IF(I328=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I328/(1+F$40)^B328","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},4.5397876046230587,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I328)<(F$42-1),IF((F329+G329)*H329>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5142633035875477,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I329)<(F$42-1),IF((F330+G330)*H330>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4888825092532487,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I330)<(F$42-1),IF((F331+G331)*H331>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4636444147744356,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I331)<(F$42-1),IF((F332+G332)*H332>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.438548217841749,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I332)<(F$42-1),IF((F333+G333)*H333>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4135931206567056,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I333)<(F$42-1),IF((F334+G334)*H334>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3887783299063212,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I334)<(F$42-1),IF((F335+G335)*H335>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.364103056737906,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I335)<(F$42-1),IF((F336+G336)*H336>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3395665167339761,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I336)<(F$42-1),IF((F337+G337)*H337>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3151679298873251,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I337)<(F$42-1),IF((F338+G338)*H338>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2909065205762227,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I338)<(F$42-1),IF((F339+G339)*H339>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2667815175397594,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I339)<(F$42-1),IF((F340+G340)*H340>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2427921538533306,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I340)<(F$42-1),IF((F341+G341)*H341>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2189376669042531,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I341)<(F$42-1),IF((F342+G342)*H342>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1952172983675258,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I342)<(F$42-1),IF((F343+G343)*H343>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1716302941817185,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I343)<(F$42-1),IF((F344+G344)*H344>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1481759045250026,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I344)<(F$42-1),IF((F345+G345)*H345>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1248533837913159,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I345)<(F$42-1),IF((F346+G346)*H346>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1016619905666589,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I346)<(F$42-1),IF((F347+G347)*H347>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0786009876055234,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I347)<(F$42-1),IF((F348+G348)*H348>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0556696418074587,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I348)<(F$42-1),IF((F349+G349)*H349>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0328672241937662,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I349)<(F$42-1),IF((F350+G350)*H350>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0101930098843237,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I350)<(F$42-1),IF((F351+G351)*H351>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.987646278074545,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I351)<(F$42-1),IF((F352+G352)*H352>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9652263120124625,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I352)<(F$42-1),IF((F353+G353)*H353>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9429323989759415,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I353)<(F$42-1),IF((F354+G354)*H354>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9207638302500278,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I354)<(F$42-1),IF((F355+G355)*H355>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.898719901104414,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"T356*AZ356/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D356*F$26/1000000-F$33/1000<0,0,D356*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E356<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I355)<(F$42-1),IF((F356+G356)*H356>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E356/((1+$F$40)^B356)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B356)","v":3.8767999107710347},{"$f":"IF(J356<1, B356,N355)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B356","v":1.6153332961545978E-2},null,{"$f":"C356*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q356^6+S$9*$Q356^5+T$9*$Q356^4+U$9*$Q356^3+V$9*$Q356^2+W$9*$Q356+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q356^6+S$10*$Q356^5+T$10*$Q356^4+U$10*$Q356^3+V$10*$Q356^2+W$10*$Q356+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R356-W$14)-(V$14+460)*(S356-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V356>V355,(C355+273)*AY356-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y355:Z355)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W356^4 - 0.0000011433197*W356^3 + 0.00020328187235*W356^2 - 0.011554722573*W356 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W356^4 - 0.00000000006419*W356^3 + 0.00000001365689*W356^2 - 0.00000043857183*W356 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC356)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD356/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V356)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE356","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB356*AC356*AD356*(Q$38*(AF356-AG356))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH356)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA356-F$19)*AI356","v":{"$error":"#VALUE!"}},{"$f":"IF(I356<1,0,IF(AJ356>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK356<1,AJ356,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ356-F$20)+1.4745)*(AZ356))","v":{"$error":"#VALUE!"}},{"$f":"AM356*(AJ356-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X356^4 - 0.00000000425191*X356^3 - 0.000119669*X356^2 + 0.307616*X356 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN356:AO356)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ355-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR356 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR356 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS356*AZ$62+AT356","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR356+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR356<150,AU356,IF(AZ$62<AX356,AU356,AV356))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B356","v":24.249999999999925},{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"4*(AF356*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D356","v":{"$error":"#VALUE!"}},{"$f":"BF356/(T356/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C356-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C356-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH356*EXP(BI356*BG356)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I356)<(F$42-1),IF((F357+G357)*H357>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8550031624217955,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I357)<(F$42-1),IF((F358+G358)*H358>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.833328963146414,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I358)<(F$42-1),IF((F359+G359)*H359>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.811776623930399,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I359)<(F$42-1),IF((F360+G360)*H360>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7903454596331425,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I360)<(F$42-1),IF((F361+G361)*H361>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7690347889661391,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I361)<(F$42-1),IF((F362+G362)*H362>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7478439344713337,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I362)<(F$42-1),IF((F363+G363)*H363>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7267722224995778,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I363)<(F$42-1),IF((F364+G364)*H364>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7058189831892201,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I364)<(F$42-1),IF((F365+G365)*H365>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6849835504448083,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I365)<(F$42-1),IF((F366+G366)*H366>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6642652619159173,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I366)<(F$42-1),IF((F367+G367)*H367>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.643663458976091,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I367)<(F$42-1),IF((F368+G368)*H368>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6231774867019046,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I368)<(F$42-1),IF((F369+G369)*H369>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6028066938521484,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I369)<(F$42-1),IF((F370+G370)*H370>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5825504328471189,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I370)<(F$42-1),IF((F371+G371)*H371>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5624080597480399,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I371)<(F$42-1),IF((F372+G372)*H372>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5423789342365848,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I372)<(F$42-1),IF((F373+G373)*H373>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5224624195945262,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I373)<(F$42-1),IF((F374+G374)*H374>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5026578826834927,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I374)<(F$42-1),IF((F375+G375)*H375>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4829646939248424,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I375)<(F$42-1),IF((F376+G376)*H376>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4633822272796477,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I376)<(F$42-1),IF((F377+G377)*H377>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4439098602287959,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I377)<(F$42-1),IF((F378+G378)*H378>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4245469737531966,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I378)<(F$42-1),IF((F379+G379)*H379>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.405292952314106,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I379)<(F$42-1),IF((F380+G380)*H380>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3861471838335588,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I380)<(F$42-1),IF((F381+G381)*H381>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3671090596749074,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I381)<(F$42-1),IF((F382+G382)*H382>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3481779746234785,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I382)<(F$42-1),IF((F383+G383)*H383>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3293533268673294,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I383)<(F$42-1),IF((F384+G384)*H384>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3106345179781198,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I384)<(F$42-1),IF((F385+G385)*H385>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2920209528920834,{"$error":"#VALUE!"},1.3716753970383681E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I385)<(F$42-1),IF((F386+G386)*H386>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2735120398911177,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK385<1,V385+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C386+273)^-1 - 0.000005851*(C386+273)^2 + 12.245*LOG(C386+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X386^5 - 0.00000000063335*X386^4 + 0.0000011223*X386^3 - 0.00099104*X386^2 + 0.60315*X386 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C386+273)*BJ386)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C386-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW386^2 + 25.389*AW386 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR386","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B386+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I386)<(F$42-1),IF((F387+G387)*H387>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2551071905839679,{"$error":"#VALUE!"},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C386+273)^6 + 0.0000000000022967*(C386+273)^5 - 0.000000002547*(C386+273)^4 + 0.0000014456*(C386+273)^3 - 0.00043516*(C386+273)^2 + 0.063792*(C386+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.833333333333222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM386>0,1,IF(BL387<0,0,1))","v":1},{"$f":"IF(BM386=1,0,IF(BM387=0,0,B387))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C388 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I387)<(F$42-1),IF((F388+G388)*H388>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2368058198875245,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I388)<(F$42-1),IF((F389+G389)*H389>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2186073460082238,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I389)<(F$42-1),IF((F390+G390)*H390>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2005111904235517,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I390)<(F$42-1),IF((F391+G391)*H391>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1825167778636541,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I391)<(F$42-1),IF((F392+G392)*H392>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J391=1,1,IF(I392=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I392/(1+F$40)^B392","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.1646235362930493,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I392)<(F$42-1),IF((F393+G393)*H393>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1468308968924403,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I393)<(F$42-1),IF((F394+G394)*H394>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1291382940406374,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I394)<(F$42-1),IF((F395+G395)*H395>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1115451652965729,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I395)<(F$42-1),IF((F396+G396)*H396>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0940509513814227,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I396)<(F$42-1),IF((F397+G397)*H397>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0766550961608283,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I397)<(F$42-1),IF((F398+G398)*H398>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0593570466272153,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I398)<(F$42-1),IF((F399+G399)*H399>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0421562528822155,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I399)<(F$42-1),IF((F400+G400)*H400>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0250521681191844,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I400)<(F$42-1),IF((F401+G401)*H401>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.008044248605819,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I401)<(F$42-1),IF((F402+G402)*H402>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9911319536668732,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I402)<(F$42-1),IF((F403+G403)*H403>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9743147456669687,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I403)<(F$42-1),IF((F404+G404)*H404>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.957592089993506,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I404)<(F$42-1),IF((F405+G405)*H405>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9409634550396664,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I405)<(F$42-1),IF((F406+G406)*H406>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9244283121875139,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I406)<(F$42-1),IF((F407+G407)*H407>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9079861357911923,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I407)<(F$42-1),IF((F408+G408)*H408>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8916364031602106,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I408)<(F$42-1),IF((F409+G409)*H409>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8753785945428327,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I409)<(F$42-1),IF((F410+G410)*H410>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8592121931095495,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I410)<(F$42-1),IF((F411+G411)*H411>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8431366849366526,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I411)<(F$42-1),IF((F412+G412)*H412>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8271515589898946,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I412)<(F$42-1),IF((F413+G413)*H413>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8112563071082444,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I413)<(F$42-1),IF((F414+G414)*H414>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7954504239877345,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I414)<(F$42-1),IF((F415+G415)*H415>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7797334071653936,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I415)<(F$42-1),IF((F416+G416)*H416>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7641047570032788,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I416)<(F$42-1),IF((F417+G417)*H417>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7485639766725876,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I417)<(F$42-1),IF((F418+G418)*H418>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7331105721378659,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I418)<(F$42-1),IF((F419+G419)*H419>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.717744052141303,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"T420*AZ420/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D420*F$26/1000000-F$33/1000<0,0,D420*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E420<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$65:I419)<(F$42-1),IF((F420+G420)*H420>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E420/((1+$F$40)^B420)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B420)","v":2.702463928187115},{"$f":"IF(J420<1, B420,N419)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B420","v":1.1260266367446311E-2},null,{"$f":"C420*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q420^6+S$9*$Q420^5+T$9*$Q420^4+U$9*$Q420^3+V$9*$Q420^2+W$9*$Q420+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q420^6+S$10*$Q420^5+T$10*$Q420^4+U$10*$Q420^3+V$10*$Q420^2+W$10*$Q420+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R420-W$14)-(V$14+460)*(S420-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V420>V419,(C419+273)*AY420-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y419:Z419)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W420^4 - 0.0000011433197*W420^3 + 0.00020328187235*W420^2 - 0.011554722573*W420 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W420^4 - 0.00000000006419*W420^3 + 0.00000001365689*W420^2 - 0.00000043857183*W420 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC420)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD420/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V420)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE420","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB420*AC420*AD420*(Q$38*(AF420-AG420))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH420)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA420-F$19)*AI420","v":{"$error":"#VALUE!"}},{"$f":"IF(I420<1,0,IF(AJ420>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK420<1,AJ420,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ420-F$20)+1.4745)*(AZ420))","v":{"$error":"#VALUE!"}},{"$f":"AM420*(AJ420-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X420^4 - 0.00000000425191*X420^3 - 0.000119669*X420^2 + 0.307616*X420 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN420:AO420)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ419-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR420 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR420 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS420*AZ$62+AT420","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR420+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR420<150,AU420,IF(AZ$62<AX420,AU420,AV420))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B420","v":29.583333333333183},{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"4*(AF420*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D420","v":{"$error":"#VALUE!"}},{"$f":"BF420/(T420/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C420-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C420-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH420*EXP(BI420*BG420)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I420)<(F$42-1),IF((F421+G421)*H421>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6872697145260145,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I421)<(F$42-1),IF((F422+G422)*H422>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.672160928139768,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I422)<(F$42-1),IF((F423+G423)*H423>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6571370887258463,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I423)<(F$42-1),IF((F424+G424)*H424>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6421977186821461,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$f":"T425*AZ425/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I424)<(F$42-1),IF((F425+G425)*H425>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6273423430918199,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E65:E425)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I65:I425)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K65:K425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L65:L425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M65:M425)","v":3092.5523428538204},{"$f":"N425","v":{"$error":"#VALUE!"}},{"$f":"SUM(O65:O425)","v":12.885634761890916}]
[]
[]
[]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C439:C799)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"H29","v":0.37411781400900318}]
[null,null,"Prd Fluid T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN439:BN799)","v":8.3333333333333329E-2}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency"]
[null,0,{"$f":"H19","v":175},{"$f":"T439*AZ439/3.413","v":6.7507984895625448},{"$f":"IF(D439*H$26/1000000-H$33/1000<0,0,D439*H$26/1000000-H$33/1000)","v":39.002791486517566},{"$f":"IF(C439 <= H$37,1,0)","v":0},{"$f":"IF(E439<=(H$31-H$33-H$39)/1000,1,0)*0","v":0},1,{"$f":"(F439+G439)*H439","v":0},{"$f":"IF(I439<1,0,IF(F414>0,1,0))","v":0},{"$f":"I439/(1+$H$40)^B439","v":0},{"$f":"E439/((1+$H$40)^B439)","v":39.002791486517566},{"$f":"($H$34/1000)/((1+$H$40)^B439)","v":38.852570173451859},{"$f":"IF(J439<1, B439,0)","v":0},{"$f":"(1/12)/(1+$H$40)^B439","v":8.3333333333333329E-2},null,{"$f":"C439*1.8+32-H$21-H$22*1.8","v":339.59540275705331},{"$f":"R$9*$Q439^6+S$9*$Q439^5+T$9*$Q439^4+U$9*$Q439^3+V$9*$Q439^2+W$9*$Q439+AA$9","v":310.86311563632398},{"$f":"R$10*$Q439^6+S$10*$Q439^5+T$10*$Q439^4+U$10*$Q439^3+V$10*$Q439^2+W$10*$Q439+AA$10","v":0.4897774632412964},{"$f":"(R439-W$14)-(V$14+460)*(S439-AA$14)","v":61.363898195160829},null,0,{"$f":"(H19+273)*AY439-273","v":116.47547475126089},{"$f":" 10^(- 34.188 +197.47* (C439+273)^-1 - 0.000005851*(C439+273)^2 + 12.245*LOG(C439+273))*60.08*1000","v":209.93814302680664},{"$f":"( 0.00000000000014225*X439^5 - 0.00000000063335*X439^4 + 0.0000011223*X439^3 - 0.00099104*X439^2 + 0.60315*X439 + 238.86)-273","v":58.017224833092882},{"$f":"(((C439+273)*BJ439)-273)","v":67.397769489068821},{"$f":"MAX(Y439:Z439)+F$23","v":69.454602056554009},{"$f":"(0.00000000217642*W439^4 - 0.0000011433197*W439^3 + 0.00020328187235*W439^2 - 0.011554722573*W439 +4.301651536642)*1000","v":4307.5746362098998},{"$f":" 1/(0.00000000000013*W439^4 - 0.00000000006419*W439^3 + 0.00000001365689*W439^2 - 0.00000043857183*W439 +0.001003773308)","v":942.9845829570545},{"$f":"(X$47/AC439)*3600*24/U$48","v":1145.299742455265},{"$f":"AD439/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V439)*365","v":0},{"$f":"U$49/AE439","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB439*AC439*AD439*(Q$50*(AF439-AG439))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH439)","v":{"$error":"#VALUE!"}},{"$f":"H19","v":175},{"$f":"IF(I439<1,0,IF(AJ439>F$37,0,1))","v":0},{"$f":"IF(AK439<1,AJ439,$F$19)","v":175},{"$f":"EXP((-0.42*LN(AJ439-H$20)+1.4745)*(AZ439))","v":0.77155990855201806},{"$f":"AM439*(AJ439-F$20+273)-273","v":69.48489993595274},{"$f":" 0.0000000000249634*X439^4 - 0.00000000425191*X439^3 - 0.000119669*X439^2 + 0.307616*X439 - 0.294394","v":59.020793180387237},{"$f":"MAX(AN439:AO439)","v":69.48489993595274},null,{"$f":"H19-H20","v":173.33914866014413},{"$f":"-0.0006*AR439 - 0.0681","v":-0.17210348919608648},{"$f":"-0.0004*AR439 + 1.0166","v":0.94726434053594233},{"$f":"AS439*AZ$62+AT439","v":0.86936489899835023},{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($H$43+273)/(C439-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":1.0096664470577907},{"$f":"-0.001*AR439+0.55","v":0.37666085133985594},{"$f":"IF(AR439<150,AU439,IF(AZ436<AX439,AU439,AV439))","v":0.86936489899835023},{"$f":"( -12.447*AW439^2 + 25.389*AW439 - 11.942)*AZ$436","v":0.37547280929903409},null,{"$f":"V439","v":0},{"$f":"AJ439","v":175},{"$f":"4*(AF439*Q$50)^0.5","v":0},null,{"$f":"D439","v":6.7507984895625448},{"$f":"BF439/(T439/3.413)","v":0.37547280929903409},{"$f":"-0.000655*(C439-(F$19-F$27))+1.01964","v":0.90770945066340569},{"$f":"-0.00244*(C439-(F$19-F$27))-0.0567","v":-0.47366265707067223},{"$f":"BH439*EXP(BI439*BG439)","v":0.75981644975238571},null,{"$f":"H$27-AR439","v":-2.4528137951145084},{"$f":"IF(BL439<0,0,1)","v":0},{"$f":"BM439","v":0}]
[null,{"$f":"B439+1/12","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"T440*AZ440/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D440*H$26/1000000-H$33/1000<0,0,D440*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C440 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I439)<(H$42-1),IF((F440+G440)*H440>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J439=1,1,IF(I440=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I440/(1+H$40)^B440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},38.634127201339972,{"$f":"IF(J440<1, B440,N439)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C440*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK439<1,V439+1/12,X$54/365)","v":8.3333333333333329E-2},{"$f":"IF(V440>V439,(C439+273)*AY440-273,W$65)","v":116.25818181624345},{"$f":" 10^(- 34.188 +197.47* (C440+273)^-1 - 0.000005851*(C440+273)^2 + 12.245*LOG(C440+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C440+273)*BJ440)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y439:Z439)+F$23","v":69.454602056554009},{"$f":"(0.00000000217642*W440^4 - 0.0000011433197*W440^3 + 0.00020328187235*W440^2 - 0.011554722573*W440 +4.301651536642)*1000","v":4306.9166952918031},{"$f":" 1/(0.00000000000013*W440^4 - 0.00000000006419*W440^3 + 0.00000001365689*W440^2 - 0.00000043857183*W440 +0.001003773308)","v":943.16848816568495},{"$f":"(X$47/AC440)*3600*24/U$48","v":1145.0764243623437},{"$f":"AD440/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V440)*365","v":30.416666666666664},{"$f":"U$49/AE440","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB440*AC440*AD440*(Q$50*(AF440-AG440))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA440-F$19)*AI440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK440<1,AJ440,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ440-F$20)+1.4745)*(AZ440))","v":{"$error":"#VALUE!"}},{"$f":"AM440*(AJ440-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X440^4 - 0.00000000425191*X440^3 - 0.000119669*X440^2 + 0.307616*X440 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN440:AO440)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ439-F$20","v":170.88633486502962},-0.17063180091901775,{"$f":"-0.0004*AR440 + 1.0166","v":0.94824546605398807},0.87101215682688304,{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86887987012554335},{"$f":"(1-($H$43+273)/(C440-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR440+0.55","v":0.37911366513497041},{"$f":"IF(AR440<150,AU440,IF(AZ$62<AX440,AU440,AV440))","v":0.86887987012554335},{"$f":"( -12.447*AW440^2 + 25.389*AW440 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,{"$f":"B440","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"4*(AF440*Q$50)^0.5","v":7.1463588871627168},null,{"$f":"D440","v":{"$error":"#VALUE!"}},{"$f":"BF440/(T440/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH440*EXP(BI440*BG440)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR440","v":0},{"$f":"IF(BM439>0,1,IF(BL440<0,0,1))","v":1},{"$f":"IF(BM439=1,0,IF(BM440=0,0,B440))","v":8.3333333333333329E-2}]
[null,{"$f":"B440+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I440)<(H$42-1),IF((F441+G441)*H441>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J440=1,1,IF(I441=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.416912393332858,{"$f":"IF(J441<1, B441,N440)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V441>V440,(C440+273)*AY441-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y440:Z440)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W441^4 - 0.0000011433197*W441^3 + 0.00020328187235*W441^2 - 0.011554722573*W441 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W441^4 - 0.00000000006419*W441^3 + 0.00000001365689*W441^2 - 0.00000043857183*W441 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V441)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK441<1,AJ441,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN441:AO441)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ440-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR441 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C440+273)^6 + 0.0000000000022967*(C440+273)^5 - 0.000000002547*(C440+273)^4 + 0.0000014456*(C440+273)^3 - 0.00043516*(C440+273)^2 + 0.063792*(C440+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR441<150,AU441,IF(AZ$62<AX441,AU441,AV441))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B441","v":0.16666666666666666},{"$f":"AJ441","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM440>0,1,IF(BL441<0,0,1))","v":1},{"$f":"IF(BM440=1,0,IF(BM441=0,0,B441))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I441)<(H$42-1),IF((F442+G442)*H442>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J441=1,1,IF(I442=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38.200918844254971,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I442)<(H$42-1),IF((F443+G443)*H443>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J442=1,1,IF(I443=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.986139687754125,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I443)<(H$42-1),IF((F444+G444)*H444>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.772568096083205,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA444-F$19)*AI444","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I444)<(H$42-1),IF((F445+G445)*H445>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.56019727988312,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA445-F$19)*AI445","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$f":"AJ446","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I445)<(H$42-1),IF((F446+G446)*H446>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.349020487966968,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$f":"AJ447","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I446)<(H$42-1),IF((F447+G447)*H447>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37.139031007105451,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W447^4 - 0.0000011433197*W447^3 + 0.00020328187235*W447^2 - 0.011554722573*W447 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W447^4 - 0.00000000006419*W447^3 + 0.00000001365689*W447^2 - 0.00000043857183*W447 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V447)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK447<1,AJ447,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN447:AO447)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR447 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I447)<(H$42-1),IF((F448+G448)*H448>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.930222161813376,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W448^4 - 0.0000011433197*W448^3 + 0.00020328187235*W448^2 - 0.011554722573*W448 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W448^4 - 0.00000000006419*W448^3 + 0.00000001365689*W448^2 - 0.00000043857183*W448 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V448)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK448<1,AJ448,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN448:AO448)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR448 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I448)<(H$42-1),IF((F449+G449)*H449>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.722587314137556,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W449^4 - 0.0000011433197*W449^3 + 0.00020328187235*W449^2 - 0.011554722573*W449 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W449^4 - 0.00000000006419*W449^3 + 0.00000001365689*W449^2 - 0.00000043857183*W449 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V449)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK449<1,AJ449,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN449:AO449)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR449 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I449)<(H$42-1),IF((F450+G450)*H450>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.516119863445716,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W450^4 - 0.0000011433197*W450^3 + 0.00020328187235*W450^2 - 0.011554722573*W450 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W450^4 - 0.00000000006419*W450^3 + 0.00000001365689*W450^2 - 0.00000043857183*W450 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V450)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK450<1,AJ450,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN450:AO450)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR450 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I450)<(H$42-1),IF((F451+G451)*H451>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.310813246216689,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W451^4 - 0.0000011433197*W451^3 + 0.00020328187235*W451^2 - 0.011554722573*W451 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W451^4 - 0.00000000006419*W451^3 + 0.00000001365689*W451^2 - 0.00000043857183*W451 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V451)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK451<1,AJ451,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN451:AO451)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR451 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I451)<(H$42-1),IF((F452+G452)*H452>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},36.106660935831748,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I452)<(H$42-1),IF((F453+G453)*H453>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.903656442367158,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I453)<(H$42-1),IF((F454+G454)*H454>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.701793312387821,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I454)<(H$42-1),IF((F455+G455)*H455>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.501065128742169,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I455)<(H$42-1),IF((F456+G456)*H456>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.301465510358135,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I456)<(H$42-1),IF((F457+G457)*H457>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},35.102988112040293,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I457)<(H$42-1),IF((F458+G458)*H458>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.905626624268201,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I458)<(H$42-1),IF((F459+G459)*H459>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.709374772995744,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I459)<(H$42-1),IF((F460+G460)*H460>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.514226319451751,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I460)<(H$42-1),IF((F461+G461)*H461>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.32017505994164,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I461)<(H$42-1),IF((F462+G462)*H462>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34.127214825650206,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I462)<(H$42-1),IF((F463+G463)*H463>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.935339482445507,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I463)<(H$42-1),IF((F464+G464)*H464>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.744542930683878,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I464)<(H$42-1),IF((F465+G465)*H465>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.55481910501603,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I465)<(H$42-1),IF((F466+G466)*H466>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.36616197419422,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I466)<(H$42-1),IF((F467+G467)*H467>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33.178565540880527,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I467)<(H$42-1),IF((F468+G468)*H468>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.992023841456195,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I468)<(H$42-1),IF((F469+G469)*H469>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.806530945832051,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I469)<(H$42-1),IF((F470+G470)*H470>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.622080957259996,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I470)<(H$42-1),IF((F471+G471)*H471>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.438668012145556,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I471)<(H$42-1),IF((F472+G472)*H472>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.256286279861449,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I472)<(H$42-1),IF((F473+G473)*H473>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32.07492996256228,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I473)<(H$42-1),IF((F474+G474)*H474>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.894593295000185,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I474)<(H$42-1),IF((F475+G475)*H475>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.715270544341585,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I475)<(H$42-1),IF((F476+G476)*H476>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.536956009984927,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I476)<(H$42-1),IF((F477+G477)*H477>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.359644023379467,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I477)<(H$42-1),IF((F478+G478)*H478>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.183328947845062,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I478)<(H$42-1),IF((F479+G479)*H479>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31.008005178393013,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I479)<(H$42-1),IF((F480+G480)*H480>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.833667141547842,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I480)<(H$42-1),IF((F481+G481)*H481>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.660309295170133,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I481)<(H$42-1),IF((F482+G482)*H482>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.487926128280368,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I482)<(H$42-1),IF((F483+G483)*H483>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.316512160883686,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I483)<(H$42-1),IF((F484+G484)*H484>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30.14606194379574,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I484)<(H$42-1),IF((F485+G485)*H485>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.976570058469413,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I485)<(H$42-1),IF((F486+G486)*H486>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.808031116822594,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I486)<(H$42-1),IF((F487+G487)*H487>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.640439761066901,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I487)<(H$42-1),IF((F488+G488)*H488>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.473790663537311,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I488)<(H$42-1),IF((F489+G489)*H489>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.308078526522859,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I489)<(H$42-1),IF((F490+G490)*H490>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29.143298082098188,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I490)<(H$42-1),IF((F491+G491)*H491>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.979444091956086,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I491)<(H$42-1),IF((F492+G492)*H492>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.816511347240972,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I492)<(H$42-1),IF((F493+G493)*H493>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.654494668383304,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I493)<(H$42-1),IF((F494+G494)*H494>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.493388904934921,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I494)<(H$42-1),IF((F495+G495)*H495>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.333188935405317,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I495)<(H$42-1),IF((F496+G496)*H496>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.173889667098827,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I496)<(H$42-1),IF((F497+G497)*H497>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28.015486035952726,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I497)<(H$42-1),IF((F498+G498)*H498>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.857973006376266,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I498)<(H$42-1),IF((F499+G499)*H499>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.701345571090563,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I499)<(H$42-1),IF((F500+G500)*H500>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.545598750969454,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR500+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I500)<(H$42-1),IF((F501+G501)*H501>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.390727594881181,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR501+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I501)<(H$42-1),IF((F502+G502)*H502>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27.23672717953102,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T503*AZ503/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E503<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I502)<(H$42-1),IF((F503+G503)*H503>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E503/((1+$H$40)^B503)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B503)","v":27.083592609304755},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B503","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q503^6+S$9*$Q503^5+T$9*$Q503^4+U$9*$Q503^3+V$9*$Q503^2+W$9*$Q503+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q503^6+S$10*$Q503^5+T$10*$Q503^4+U$10*$Q503^3+V$10*$Q503^2+W$10*$Q503+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R503-W$14)-(V$14+460)*(S503-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X503^5 - 0.00000000063335*X503^4 + 0.0000011223*X503^3 - 0.00099104*X503^2 + 0.60315*X503 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH503)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I503<1,0,IF(AJ503>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR503 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS503*AZ$62+AT503","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C503-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C503-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D504*H$26/1000000-H$33/1000<0,0,D504*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C504 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I503)<(H$42-1),IF((F504+G504)*H504>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I504/(1+H$40)^B504","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},26.931319016113061,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C504*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK503<1,V503+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V504>V503,(C503+273)*AY504-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C504+273)^-1 - 0.000005851*(C504+273)^2 + 12.245*LOG(C504+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C504+273)*BJ504)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC504)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD504/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE504","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB504*AC504*AD504*(Q$50*(AF504-AG504))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ504-F$20)+1.4745)*(AZ504))","v":{"$error":"#VALUE!"}},{"$f":"AM504*(AJ504-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X504^4 - 0.00000000425191*X504^3 - 0.000119669*X504^2 + 0.307616*X504 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C504-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW504^2 + 25.389*AW504 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$f":"4*(AF504*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D504","v":{"$error":"#VALUE!"}},{"$f":"BF504/(T504/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH504*EXP(BI504*BG504)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR504","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B504+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I504)<(H$42-1),IF((F505+G505)*H505>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.779901559236734,{"$f":"IF(J505<1, B505,N504)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y504:Z504)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ504-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C504+273)^6 + 0.0000000000022967*(C504+273)^5 - 0.000000002547*(C504+273)^4 + 0.0000014456*(C504+273)^3 - 0.00043516*(C504+273)^2 + 0.063792*(C504+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR505<150,AU505,IF(AZ$62<AX505,AU505,AV505))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B505","v":5.4999999999999973},{"$f":"AJ505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM504>0,1,IF(BL505<0,0,1))","v":1},{"$f":"IF(BM504=1,0,IF(BM505=0,0,B505))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I505)<(H$42-1),IF((F506+G506)*H506>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.62933542517283,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I506)<(H$42-1),IF((F507+G507)*H507>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J506=1,1,IF(I507=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.479615827481609,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I507)<(H$42-1),IF((F508+G508)*H508>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.330738006634423,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I508)<(H$42-1),IF((F509+G509)*H509>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.182697229862367,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA509-F$19)*AI509","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I509)<(H$42-1),IF((F510+G510)*H510>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26.035488791005857,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$f":"AJ511","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I510)<(H$42-1),IF((F511+G511)*H511>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.889108010365018,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I511)<(H$42-1),IF((F512+G512)*H512>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.743550234550895,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I512)<(H$42-1),IF((F513+G513)*H513>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.598810836337559,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I513)<(H$42-1),IF((F514+G514)*H514>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.454885214514977,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I514)<(H$42-1),IF((F515+G515)*H515>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.311768793742768,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W515^4 - 0.0000011433197*W515^3 + 0.00020328187235*W515^2 - 0.011554722573*W515 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W515^4 - 0.00000000006419*W515^3 + 0.00000001365689*W515^2 - 0.00000043857183*W515 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V515)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK515<1,AJ515,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN515:AO515)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR515 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I515)<(H$42-1),IF((F516+G516)*H516>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.169457024404736,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I516)<(H$42-1),IF((F517+G517)*H517>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25.027945382464246,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I517)<(H$42-1),IF((F518+G518)*H518>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.887229369320405,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I518)<(H$42-1),IF((F519+G519)*H519>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.747304511665064,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I519)<(H$42-1),IF((F520+G520)*H520>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.608166361340587,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I520)<(H$42-1),IF((F521+G521)*H521>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.46981049519848,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I521)<(H$42-1),IF((F522+G522)*H522>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.332232514958751,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I522)<(H$42-1),IF((F523+G523)*H523>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.195428047070116,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I523)<(H$42-1),IF((F524+G524)*H524>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.059392742570935,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I524)<(H$42-1),IF((F525+G525)*H525>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.924122276950992,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I525)<(H$42-1),IF((F526+G526)*H526>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.789612350014004,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I526)<(H$42-1),IF((F527+G527)*H527>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.65585868574091,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I527)<(H$42-1),IF((F528+G528)*H528>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.522857032153961,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I528)<(H$42-1),IF((F529+G529)*H529>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.390603161181541,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I529)<(H$42-1),IF((F530+G530)*H530>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.259092868523744,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I530)<(H$42-1),IF((F531+G531)*H531>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.128321973518752,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I531)<(H$42-1),IF((F532+G532)*H532>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.998286319009893,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I532)<(H$42-1),IF((F533+G533)*H533>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.868981771213534,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I533)<(H$42-1),IF((F534+G534)*H534>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.740404219587624,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I534)<(H$42-1),IF((F535+G535)*H535>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.612549576701046,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I535)<(H$42-1),IF((F536+G536)*H536>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.48541377810368,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I536)<(H$42-1),IF((F537+G537)*H537>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.358992782197195,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I537)<(H$42-1),IF((F538+G538)*H538>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.233282570106542,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I538)<(H$42-1),IF((F539+G539)*H539>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.108279145552249,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I539)<(H$42-1),IF((F540+G540)*H540>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.983978534723327,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I540)<(H$42-1),IF((F541+G541)*H541>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.860376786150969,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I541)<(H$42-1),IF((F542+G542)*H542>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.737469970582936,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I542)<(H$42-1),IF((F543+G543)*H543>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.615254180858642,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I543)<(H$42-1),IF((F544+G544)*H544>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.493725531784943,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I544)<(H$42-1),IF((F545+G545)*H545>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.372880160012642,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I545)<(H$42-1),IF((F546+G546)*H546>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.252714223913657,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I546)<(H$42-1),IF((F547+G547)*H547>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.133223903458909,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I547)<(H$42-1),IF((F548+G548)*H548>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.014405400096887,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I548)<(H$42-1),IF((F549+G549)*H549>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.896254936632879,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I549)<(H$42-1),IF((F550+G550)*H550>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.77876875710891,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I550)<(H$42-1),IF((F551+G551)*H551>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.661943126684339,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I551)<(H$42-1),IF((F552+G552)*H552>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.545774331517119,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I552)<(H$42-1),IF((F553+G553)*H553>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.430258678645757,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I553)<(H$42-1),IF((F554+G554)*H554>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.315392495871894,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I554)<(H$42-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.201172131643581,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I555)<(H$42-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.087593954939191,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I556)<(H$42-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.974654355151991,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I557)<(H$42-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.862349741975368,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I558)<(H$42-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.750676545288691,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I559)<(H$42-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.63963121504381,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I560)<(H$42-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.529210221152212,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I561)<(H$42-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.419410053372804,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I562)<(H$42-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.310227221200304,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I563)<(H$42-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.201658253754307,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I564)<(H$42-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.093699699668921,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR565+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I565)<(H$42-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.986348126983067,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T567*AZ567/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E567<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I566)<(H$42-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E567/((1+$H$40)^B567)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B567)","v":18.879600123031373},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B567","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q567^6+S$9*$Q567^5+T$9*$Q567^4+U$9*$Q567^3+V$9*$Q567^2+W$9*$Q567+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q567^6+S$10*$Q567^5+T$10*$Q567^4+U$10*$Q567^3+V$10*$Q567^2+W$10*$Q567+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R567-W$14)-(V$14+460)*(S567-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X567^5 - 0.00000000063335*X567^4 + 0.0000011223*X567^3 - 0.00099104*X567^2 + 0.60315*X567 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH567)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I567<1,0,IF(AJ567>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR567 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS567*AZ$62+AT567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C567-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C567-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D568*H$26/1000000-H$33/1000<0,0,D568*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C568 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I567)<(H$42-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I568/(1+H$40)^B568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},18.773452294335684,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C568*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK567<1,V567+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V568>V567,(C567+273)*AY568-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C568+273)^-1 - 0.000005851*(C568+273)^2 + 12.245*LOG(C568+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C568+273)*BJ568)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC568)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD568/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE568","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB568*AC568*AD568*(Q$50*(AF568-AG568))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ568-F$20)+1.4745)*(AZ568))","v":{"$error":"#VALUE!"}},{"$f":"AM568*(AJ568-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X568^4 - 0.00000000425191*X568^3 - 0.000119669*X568^2 + 0.307616*X568 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C568-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW568^2 + 25.389*AW568 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$f":"4*(AF568*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D568","v":{"$error":"#VALUE!"}},{"$f":"BF568/(T568/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH568*EXP(BI568*BG568)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR568","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B568+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I568)<(H$42-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.667901266497179,{"$f":"IF(J569<1, B569,N568)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y568:Z568)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ568-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C568+273)^6 + 0.0000000000022967*(C568+273)^5 - 0.000000002547*(C568+273)^4 + 0.0000014456*(C568+273)^3 - 0.00043516*(C568+273)^2 + 0.063792*(C568+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR569<150,AU569,IF(AZ$62<AX569,AU569,AV569))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B569","v":10.833333333333341},{"$f":"AJ569","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM568>0,1,IF(BL569<0,0,1))","v":1},{"$f":"IF(BM568=1,0,IF(BM569=0,0,B569))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I569)<(H$42-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.56294368408912,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I570)<(H$42-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J570=1,1,IF(I571=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.45857621055017,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I571)<(H$42-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.354795528078316,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I572)<(H$42-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.251598337525426,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA573-F$19)*AI573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I573)<(H$42-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.148981358292332,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$f":"AJ575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I574)<(H$42-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.046941328224573,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I575)<(H$42-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.945475003508687,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I576)<(H$42-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.844579158569072,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I577)<(H$42-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.744250585965474,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I578)<(H$42-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.64448609629099,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W579^4 - 0.0000011433197*W579^3 + 0.00020328187235*W579^2 - 0.011554722573*W579 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W579^4 - 0.00000000006419*W579^3 + 0.00000001365689*W579^2 - 0.00000043857183*W579 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V579)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK579<1,AJ579,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN579:AO579)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR579 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I579)<(H$42-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.545282518070721,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I580)<(H$42-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.446636697660903,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I581)<(H$42-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.348545499148702,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I582)<(H$42-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.251005804252483,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I583)<(H$42-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.154014512222716,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I584)<(H$42-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.057568539743375,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I585)<(H$42-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.961664820833946,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I586)<(H$42-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.866300306751928,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I587)<(H$42-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.771471965895962,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I588)<(H$42-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.677176783709406,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I589)<(H$42-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.583411762584547,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I590)<(H$42-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.490173921767273,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I591)<(H$42-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.397460297262345,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I592)<(H$42-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.305267941739153,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I593)<(H$42-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.21359392443803,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I594)<(H$42-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.122435331077078,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I595)<(H$42-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.031789263759538,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I596)<(H$42-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.941652840881652,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I597)<(H$42-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.852023197041058,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I598)<(H$42-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.762897482945721,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I599)<(H$42-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.674272865323319,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I600)<(H$42-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.586146526831213,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I601)<(H$42-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.498515665966858,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I602)<(H$42-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.411377496978751,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I603)<(H$42-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.324729249777885,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I604)<(H$42-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.238568169849669,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I605)<(H$42-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.152891518166376,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I606)<(H$42-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.067696571100067,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I607)<(H$42-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.982980620336011,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I608)<(H$42-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.898740972786584,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I609)<(H$42-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.814974950505658,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I610)<(H$42-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.731679890603466,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I611)<(H$42-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.64885314516197,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I612)<(H$42-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.566492081150656,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I613)<(H$42-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.484594080342848,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I614)<(H$42-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.403156539232471,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I615)<(H$42-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.322176868951287,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I616)<(H$42-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.241652495186601,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I617)<(H$42-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.161580858099409,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I618)<(H$42-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.081959412243046,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I619)<(H$42-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.002785626482245,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I620)<(H$42-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.924056983912687,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I621)<(H$42-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.845770981780978,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I622)<(H$42-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.767925131405104,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I623)<(H$42-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.690516958095293,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I624)<(H$42-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.613544001075375,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I625)<(H$42-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.537003813404525,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I626)<(H$42-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.460893961899501,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I627)<(H$42-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.385212027057271,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I628)<(H$42-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.309955602978121,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR629+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I629)<(H$42-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.235122297289159,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T631*AZ631/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E631<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I630)<(H$42-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E631/((1+$H$40)^B631)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B631)","v":13.160709731068261},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B631","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q631^6+S$9*$Q631^5+T$9*$Q631^4+U$9*$Q631^3+V$9*$Q631^2+W$9*$Q631+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q631^6+S$10*$Q631^5+T$10*$Q631^4+U$10*$Q631^3+V$10*$Q631^2+W$10*$Q631+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R631-W$14)-(V$14+460)*(S631-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X631^5 - 0.00000000063335*X631^4 + 0.0000011223*X631^3 - 0.00099104*X631^2 + 0.60315*X631 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH631)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I631<1,0,IF(AJ631>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR631 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS631*AZ$62+AT631","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C631-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C631-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D632*H$26/1000000-H$33/1000<0,0,D632*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C632 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I631)<(H$42-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I632/(1+H$40)^B632","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},13.08671553876845,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C632*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK631<1,V631+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V632>V631,(C631+273)*AY632-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C632+273)^-1 - 0.000005851*(C632+273)^2 + 12.245*LOG(C632+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C632+273)*BJ632)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC632)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD632/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE632","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB632*AC632*AD632*(Q$50*(AF632-AG632))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ632-F$20)+1.4745)*(AZ632))","v":{"$error":"#VALUE!"}},{"$f":"AM632*(AJ632-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X632^4 - 0.00000000425191*X632^3 - 0.000119669*X632^2 + 0.307616*X632 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C632-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW632^2 + 25.389*AW632 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$f":"4*(AF632*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D632","v":{"$error":"#VALUE!"}},{"$f":"BF632/(T632/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH632*EXP(BI632*BG632)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR632","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B632+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I632)<(H$42-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.013137368142695,{"$f":"IF(J633<1, B633,N632)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y632:Z632)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ632-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C632+273)^6 + 0.0000000000022967*(C632+273)^5 - 0.000000002547*(C632+273)^4 + 0.0000014456*(C632+273)^3 - 0.00043516*(C632+273)^2 + 0.063792*(C632+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR633<150,AU633,IF(AZ$62<AX633,AU633,AV633))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B633","v":16.166666666666707},{"$f":"AJ633","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM632>0,1,IF(BL633<0,0,1))","v":1},{"$f":"IF(BM632=1,0,IF(BM633=0,0,B633))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I633)<(H$42-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.939972880169138,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I634)<(H$42-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J634=1,1,IF(I635=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.867219748976732,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I635)<(H$42-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.794875661771304,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I636)<(H$42-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.722938318762035,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA637-F$19)*AI637","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I637)<(H$42-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.651405433088344,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$f":"AJ639","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I638)<(H$42-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.580274730747201,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I639)<(H$42-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.50954395052082,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I640)<(H$42-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.439210843904796,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I641)<(H$42-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.369273175036607,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I642)<(H$42-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.299728720624552,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W643^4 - 0.0000011433197*W643^3 + 0.00020328187235*W643^2 - 0.011554722573*W643 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W643^4 - 0.00000000006419*W643^3 + 0.00000001365689*W643^2 - 0.00000043857183*W643 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V643)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK643<1,AJ643,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN643:AO643)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR643 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I643)<(H$42-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.230575269877066,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I644)<(H$42-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.161810624432436,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I645)<(H$42-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.093432598288924,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I646)<(H$42-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.025439017735273,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I647)<(H$42-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.957827721281603,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I648)<(H$42-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.890596559590699,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I649)<(H$42-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.823743395409682,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I650)<(H$42-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.757266103502069,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I651)<(H$42-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.69116257058022,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I652)<(H$42-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.625430695238139,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I653)<(H$42-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.560068387884693,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I654)<(H$42-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.495073570677164,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I655)<(H$42-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.430444177455213,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I656)<(H$42-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.366178153675184,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I657)<(H$42-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.302273456344802,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I658)<(H$42-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.23872805395821,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I659)<(H$42-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.175539926431417,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I660)<(H$42-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.112707065038046,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I661)<(H$42-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.050227472345506,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I662)<(H$42-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.988099162151476,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I663)<(H$42-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.926320159420774,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I664)<(H$42-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.86488850022257,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I665)<(H$42-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.803802231667946,{"$error":"#VALUE!"},2.3172645943875962E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I666)<(H$42-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.743059411847836,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I667)<(H$42-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.682658109771236,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I668)<(H$42-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.62259640530392,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I669)<(H$42-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.5628723891073,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I670)<(H$42-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.503484162577777,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I671)<(H$42-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.44442983778638,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I672)<(H$42-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.385707537418742,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I673)<(H$42-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.327315394715434,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I674)<(H$42-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.269251553412603,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I675)<(H$42-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.211514167682974,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I676)<(H$42-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.154101402077176,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I677)<(H$42-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.097011431465379,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I678)<(H$42-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.040242440979284,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I679)<(H$42-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9837926259544343,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I680)<(H$42-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9276601918728318,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I681)<(H$42-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.871843354305895,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I682)<(H$42-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8163403388577439,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I683)<(H$42-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7611493811087744,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I684)<(H$42-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7062687265595819,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I685)<(H$42-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6516966305751826,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I686)<(H$42-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5974313583295459,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I687)<(H$42-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5434711847504552,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I688)<(H$42-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4898143944646609,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I689)<(H$42-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.436459281743355,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I690)<(H$42-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3834041504479391,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I691)<(H$42-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.330647313976117,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I692)<(H$42-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2781870952082635,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR693+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I693)<(H$42-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2260218264541187,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$f":"T695*AZ695/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E695<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I694)<(H$42-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E695/((1+$H$40)^B695)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B695)","v":9.17414984939977},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B695","v":1.967726932959446E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q695^6+S$9*$Q695^5+T$9*$Q695^4+U$9*$Q695^3+V$9*$Q695^2+W$9*$Q695+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q695^6+S$10*$Q695^5+T$10*$Q695^4+U$10*$Q695^3+V$10*$Q695^2+W$10*$Q695+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R695-W$14)-(V$14+460)*(S695-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X695^5 - 0.00000000063335*X695^4 + 0.0000011223*X695^3 - 0.00099104*X695^2 + 0.60315*X695 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH695)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I695<1,0,IF(AJ695>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR695 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS695*AZ$62+AT695","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C695-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C695-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D696*H$26/1000000-H$33/1000<0,0,D696*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C696 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I695)<(H$42-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I696/(1+H$40)^B696","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.1225695150549395,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$f":"C696*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK695<1,V695+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V696>V695,(C695+273)*AY696-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C696+273)^-1 - 0.000005851*(C696+273)^2 + 12.245*LOG(C696+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C696+273)*BJ696)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC696)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD696/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE696","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB696*AC696*AD696*(Q$50*(AF696-AG696))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ696-F$20)+1.4745)*(AZ696))","v":{"$error":"#VALUE!"}},{"$f":"AM696*(AJ696-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X696^4 - 0.00000000425191*X696^3 - 0.000119669*X696^2 + 0.307616*X696 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C696-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW696^2 + 25.389*AW696 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$f":"4*(AF696*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D696","v":{"$error":"#VALUE!"}},{"$f":"BF696/(T696/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH696*EXP(BI696*BG696)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR696","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B696+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I696)<(H$42-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0712791837005522,{"$f":"IF(J697<1, B697,N696)","v":{"$error":"#VALUE!"}},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y696:Z696)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ696-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C696+273)^6 + 0.0000000000022967*(C696+273)^5 - 0.000000002547*(C696+273)^4 + 0.0000014456*(C696+273)^3 - 0.00043516*(C696+273)^2 + 0.063792*(C696+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR697<150,AU697,IF(AZ$62<AX697,AU697,AV697))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B697","v":21.499999999999964},{"$f":"AJ697","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM696>0,1,IF(BL697<0,0,1))","v":1},{"$f":"IF(BM696=1,0,IF(BM697=0,0,B697))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I697)<(H$42-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0202772248366276,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I698)<(H$42-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J698=1,1,IF(I699=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9695620171304231,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I699)<(H$42-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9191319483649174,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I700)<(H$42-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8689854153875398,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA701-F$19)*AI701","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I701)<(H$42-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8191208240592172,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$f":"AJ703","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I702)<(H$42-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7695365892036907,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I703)<(H$42-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7202311345571246,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I704)<(H$42-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6712028927180107,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I705)<(H$42-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6224503050973134,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I706)<(H$42-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5739718218689518,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W707^4 - 0.0000011433197*W707^3 + 0.00020328187235*W707^2 - 0.011554722573*W707 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W707^4 - 0.00000000006419*W707^3 + 0.00000001365689*W707^2 - 0.00000043857183*W707 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V707)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK707<1,AJ707,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN707:AO707)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR707 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I707)<(H$42-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5257659019205096,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I708)<(H$42-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4778310128042627,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I709)<(H$42-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4301656306884425,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I710)<(H$42-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3827682403088151,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I711)<(H$42-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3356373349204915,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I712)<(H$42-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2887714162500448,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I713)<(H$42-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2421689944478729,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I714)<(H$42-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1958285880408379,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I715)<(H$42-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1497487238851711,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I716)<(H$42-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1039279371196429,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I717)<(H$42-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0583647711189901,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I718)<(H$42-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0130577774476226,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I719)<(H$42-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9680055158135668,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I720)<(H$42-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9232065540226824,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I721)<(H$42-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.878659467933133,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I722)<(H$42-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8343628414101154,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I723)<(H$42-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7903152662808406,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I724)<(H$42-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7465153422897695,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I725)<(H$42-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7029616770540956,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I726)<(H$42-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.659652886019483,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I727)<(H$42-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6165875924160558,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I728)<(H$42-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5737644272146269,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I729)<(H$42-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.531182029083177,{"$error":"#VALUE!"},1.6153332961545978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I730)<(H$42-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4888390443435817,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I731)<(H$42-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4467341269285754,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I732)<(H$42-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4048659383389621,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I733)<(H$42-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3632331476010648,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I734)<(H$42-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3218344312244126,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I735)<(H$42-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.28066847315967,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I736)<(H$42-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2397339647568,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I737)<(H$42-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1990296047234592,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I738)<(H$42-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1585540990836352,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I739)<(H$42-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J739=1,1,IF(I740=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1183061611365073,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I740)<(H$42-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J740=1,1,IF(I741=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0782845114155446,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I741)<(H$42-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J741=1,1,IF(I742=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0384878776478343,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I742)<(H$42-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9989149947136333,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I743)<(H$42-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9595646046061512,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I744)<(H$42-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9204354563915595,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I745)<(H$42-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.881526306169226,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I746)<(H$42-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8428359170321675,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I747)<(H$42-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8043630590277351,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I748)<(H$42-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7661065091185106,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I749)<(H$42-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7280650511434255,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I750)<(H$42-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6902374757791039,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I751)<(H$42-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6526225805014132,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I752)<(H$42-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6152191695472435,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I753)<(H$42-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5780260538764868,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I754)<(H$42-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5410420511342418,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I755)<(H$42-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5042659856132312,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I756)<(H$42-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4676966882164164,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR757+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I757)<(H$42-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4313329964198438,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$f":"T759*AZ759/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E759<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$439:I758)<(H$42-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E759/((1+$H$40)^B759)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B759)","v":6.3951737542356764},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B759","v":1.3716753970383681E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q759^6+S$9*$Q759^5+T$9*$Q759^4+U$9*$Q759^3+V$9*$Q759^2+W$9*$Q759+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q759^6+S$10*$Q759^5+T$10*$Q759^4+U$10*$Q759^3+V$10*$Q759^2+W$10*$Q759+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R759-W$14)-(V$14+460)*(S759-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X759^5 - 0.00000000063335*X759^4 + 0.0000011223*X759^3 - 0.00099104*X759^2 + 0.60315*X759 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH759)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I759<1,0,IF(AJ759>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR759 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS759*AZ$62+AT759","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C759-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C759-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D760*H$26/1000000-H$33/1000<0,0,D760*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C760 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I759)<(H$42-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I760/(1+H$40)^B760","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.3592178121754594,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$f":"C760*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK759<1,V759+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V760>V759,(C759+273)*AY760-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C760+273)^-1 - 0.000005851*(C760+273)^2 + 12.245*LOG(C760+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C760+273)*BJ760)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC760)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD760/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE760","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB760*AC760*AD760*(Q$50*(AF760-AG760))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ760-F$20)+1.4745)*(AZ760))","v":{"$error":"#VALUE!"}},{"$f":"AM760*(AJ760-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X760^4 - 0.00000000425191*X760^3 - 0.000119669*X760^2 + 0.307616*X760 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C760-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW760^2 + 25.389*AW760 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$f":"4*(AF760*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D760","v":{"$error":"#VALUE!"}},{"$f":"BF760/(T760/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH760*EXP(BI760*BG760)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR760","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B760+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I760)<(H$42-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3234640272135678,{"$f":"IF(J761<1, B761,N760)","v":{"$error":"#VALUE!"}},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y760:Z760)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ760-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C760+273)^6 + 0.0000000000022967*(C760+273)^5 - 0.000000002547*(C760+273)^4 + 0.0000014456*(C760+273)^3 - 0.00043516*(C760+273)^2 + 0.063792*(C760+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR761<150,AU761,IF(AZ$62<AX761,AU761,AV761))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B761","v":26.833333333333222},{"$f":"AJ761","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM760>0,1,IF(BL761<0,0,1))","v":1},{"$f":"IF(BM760=1,0,IF(BM761=0,0,B761))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I761)<(H$42-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2879112627508711,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I762)<(H$42-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.252558388578608,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I763)<(H$42-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2174042808424499,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I764)<(H$42-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1824478220067762,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA765-F$19)*AI765","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I765)<(H$42-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.147687900819153,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$f":"AJ767","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I766)<(H$42-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1131234122749998,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I767)<(H$42-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0787532575824645,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I768)<(H$42-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0445763441274982,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I769)<(H$42-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0105915854391112,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I770)<(H$42-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9767979011548436,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W771^4 - 0.0000011433197*W771^3 + 0.00020328187235*W771^2 - 0.011554722573*W771 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W771^4 - 0.00000000006419*W771^3 + 0.00000001365689*W771^2 - 0.00000043857183*W771 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V771)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK771<1,AJ771,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN771:AO771)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR771 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I771)<(H$42-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9431942169864165,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I772)<(H$42-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9097794646855819,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I773)<(H$42-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8765525820101647,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I774)<(H$42-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8435125126902925,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I775)<(H$42-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8106582063948178,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I776)<(H$42-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7779886186979263,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I777)<(H$42-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7455027110459422,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I778)<(H$42-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7131994507243036,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I779)<(H$42-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6810778108247382,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I780)<(H$42-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6491367702126203,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I781)<(H$42-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6173753134945006,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I782)<(H$42-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5857924309858387,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I783)<(H$42-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.554387118678898,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I784)<(H$42-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5231583782108293,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I785)<(H$42-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4921052168319351,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I786)<(H$42-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4612266473741098,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I787)<(H$42-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4305216882194598,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I788)<(H$42-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3999893632690945,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I789)<(H$42-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3696287019120996,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I790)<(H$42-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.33943873899468,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I791)<(H$42-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3094185147894795,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I792)<(H$42-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2795670749650698,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I793)<(H$42-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2498834705556128,{"$error":"#VALUE!"},1.1260266367446311E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I794)<(H$42-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2203667579306963,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I795)<(H$42-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1910159987653293,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I796)<(H$42-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1618302600101256,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I797)<(H$42-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1328086138616253,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I798)<(H$42-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1039501377328182,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E439:E799)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I439:I799)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K439:K799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L439:L799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M439:M799)","v":6007.6803457900514},{"$f":"N799","v":{"$error":"#VALUE!"}},{"$f":"SUM(O439:O799)","v":12.885634761890916}]

{"sheet":"Reservoir F1","index":27,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I47","v":50},{"$f":"Geofluid!I48","v":18.110910990000001},{"$f":"Geofluid!I49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":175},null,{"$f":"'Summary A1'!J50","v":175}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":4.1136651349703852},null,{"$f":"'Summary A1'!J56","v":1.6608513398558797},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.4045972429466937},null,{"$f":"H19*1.8","v":2.9895324117405835},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":69.909055555555554},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":69.909055555555554},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H310","v":3784391.7603360466},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,{"$f":"'Summary A1'!J277","v":173.33914866014413},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.7455657561463749},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":3.8095907066856385}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1- Reference'!P24","v":0.30240231511343169},null,{"$f":"'Flash Plant F1- Improved'!P15","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H52","v":17.979460356038921},null,{"$f":"Geofluid!I52","v":18.476854457905464}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H307/F29","v":0.28894188797066944},null,{"$f":"'Summary A1'!J307/H29","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"Geofluid!D52","v":18.81703782841015}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":20575.85318328633},null,{"$f":"H27*H26*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.15216532001834809},null,{"$f":"'Summary A1'!J237","v":0.42553566947826643}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":575.85318328633412},null,{"$f":"H31*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":19999.999999999996},null,{"$f":"H30-H32","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H46","v":10},null,{"$f":"Geofluid!I46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":24.55},null,{"$f":"'Summary A1'!J179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":9999.9999999999982},null,{"$f":"0.5*H33","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!H61*1000","v":300000},null,{"$f":"'Summary A1'!J61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":14},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5685029500531082},null,{"$f":"(H24+273)/(H41+273)","v":1.5771701366082831}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.36244939802877596},null,{"$f":"1-(H41+273)/(H24+273)","v":0.36595299594594921}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":23.877619380118801},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":24.355628592394737}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":{"$error":"#DIV/0!"}},{"$f":"AI48","v":1000},{"$f":"AJ48","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.90601815266550123},null,{"$f":"L1035/M1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":{"$error":"#DIV/0!"}},{"$f":"AK48+AI$48+1/12","v":2000.0833333333333},{"$error":"#DIV/0!"}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":20},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":{"$error":"#DIV/0!"}},3000.1666666666665,{"$error":"#DIV/0!"}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":{"$error":"#DIV/0!"}},4000.25,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":{"$error":"#DIV/0!"}},5000.333333333333,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":{"$error":"#DIV/0!"}},6000.4166666666661,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":{"$error":"#DIV/0!"}},7000.4999999999991,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":{"$error":"#DIV/0!"}},8000.5833333333321,{"$error":"#DIV/0!"}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.30240231511343169},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":15.292719048359695},null,{"$f":"MIN(AD63:AD543)","v":15.292719048359695},{"$f":"MIN(AE63:AE543)","v":162.44683312088935}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":5.437526334324768},{"$f":"D63*F$23/1000000-F$32/1000","v":20.001876672942583},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":20.001876672942583},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":19.999999999999996},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":339.59540275705331},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":310.87403080145941},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.48978789130985534},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":61.369495045331206},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30240231511343169},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":20.001876672942583},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":20.001876672942583},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.92708333333334},{"$f":"V64*T64/3.413","v":5.4319759803873859},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":19.980871959235007},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":19.86853238847619},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":19.887552884590807},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":339.46415275705334},310.73663744419383,0.48961683407555279,61.31934087755991,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99983585448397105},0.30234072571133425,{"$f":"V64/V$59","v":0.9997963329015046},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":19.980871959235007},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":19.980871959235007},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.96354166666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.85419704861113},5.4264288986091023,19.959879628659362,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":19.736067489291397},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":19.775737986869814},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,339.33295744455336,310.59930937219497,0.48944582883202958,61.269225479757893,0.99967177736190704,0.30227902647588761,0.99959230260026999,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":19.959879628659362},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":19.959879628659362},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.92709346064817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.78134113317421,5.4208850860687638,19.938899670160858,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,{"$f":"I66/(1+$F$38)^B66","v":0},19.604476222374071,19.664551752284243,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,339.20181679676688,310.46204654417323,0.4892748755594245,61.21914882076473,0.99950776860531054,0.30221721724554967,0.99938790856210025,null,0.25,null,0,19.938899670160858,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":19.938899670160858},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.89065537877968},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,5.4153445398493378,19.9179320727003,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,19.473752872127452,19.553990646266289,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,339.07073079091703,310.32484891888447,0.48910397423790164,61.169110869452652,0.99934382818569589,0.30215529785860973,0.99918315025224158,null,0.33333333333333331,null,0,19.9179320727003,null,19.9179320727003,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.85422741789748},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,5.409807257037814,19.89697682525372,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,19.34389176012942,19.444051154120746,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,338.93969940423631,310.18771645512925,0.48893312484765039,61.119111594725553,0.99917995607458965,0.30209326815318815,0.9989780271353822,null,0.41666666666666663,null,0,19.89697682525372,null,19.89697682525372,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.81780957483889},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,5.4042732347252462,19.876033916812521,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,19.214887244891866,19.334729780913268,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,338.80872261396667,310.05064911175305,0.48876232736888559,61.069150965519412,0.99901615224352946,0.3020311279672363,0.99877253867565086,null,0.49999999999999994,null,0,19.876033916812521,null,19.876033916812521,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.78140184644235},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,5.3987424700067432,19.855103336383461,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,19.086733721621446,19.226023051359274,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,338.67780039735965,309.91364684764619,0.48859158178184725,61.019228950802102,0.99885241666406566,0.30196887713853693,0.99856668433661899,null,0.58333333333333326,null,0,19.855103336383461,null,19.855103336383461,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.74500422954722},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,5.3932149599814538,19.834185072988582,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,18.95942562198185,19.117927509713482,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,338.54693273167618,309.77670962174375,0.48842088806680084,60.969345519573324,0.99868874930775997,0.30190651550470365,0.99836046358129882,null,0.66666666666666663,null,0,19.834185072988582,null,19.834185072988582,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.708616720994},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,5.3876907017525779,19.813279115665253,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,18.832957413857656,19.01043971966002,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,338.4161195941868,309.63983739302557,0.4882502462040369,60.919500640864754,0.99852515014618604,0.30184404290318106,0.99815387587214333,null,0.75,null,0,19.813279115665253,null,19.813279115665253,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.67223931762425},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,5.3821696924273343,19.792385453466064,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,18.707323601119658,18.903556264203218,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,338.2853609621713,309.50303012051575,0.48807965617387106,60.869694283739506,0.99836161915092947,0.30178145917124483,0.99794692067104718,null,0.83333333333333337,null,0,19.792385453466064,null,19.792385453466064,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.6358720162805},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,5.3766519291170134,19.771504075458999,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,18.582518723391885,18.797273745558972,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,338.1546568129192,309.36628776328331,0.48790911795664393,60.819926417292919,0.99819815629358766,0.30171876414600141,0.99773959743934537,null,0.91666666666666674,null,0,19.771504075458999,null,19.771504075458999,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.59951481380651},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,5.3711374089368942,19.750634970727152,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,18.458537355819768,18.691588785046726,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,338.02400712372923,309.22961028044136,0.48773863153272123,60.770197010651543,0.99803476154576953,0.30165595766438802,0.99753190563781335,null,1,null,0,19.750634970727152,null,19.750634970727152,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.56316770704686},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,5.3656261290063121,19.729778128368949,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,18.335374108840217,18.586498022982063,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,337.89341187190979,309.09299763114745,0.48756819688249353,60.720506032973759,0.99787143487909646,0.30159303956317302,0.9973238447266678,null,1.0833333333333333,null,0,19.729778128368949,null,19.729778128368949,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.52683069284734},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,5.3601180864486206,19.708933537498044,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,18.213023627952925,18.481998118569919,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,337.76287103477864,308.95644977460358,0.48739781398637638,60.670853453449638,0.99770817626520114,0.30153000967895516,0.99711541416556504,null,1.1666666666666665,null,0,19.708933537498044,null,19.708933537498044,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.49050376805474},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,5.3546132783911631,19.68810118724317,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,18.091480593493095,18.378085749798359,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,337.63238458966293,308.81996667005558,0.48722748282481021,60.621239241300373,0.99754498567572825,0.30146686784816412,0.99690661341360209,null,1.2499999999999998,null,0,19.68810118724317,null,19.68810118724317,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.45418692951694},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,5.3491117019653371,19.667281066748416,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,17.970739720406012,18.27475761333298,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,337.50195251389937,308.68354827679366,0.48705720337825997,60.571663365779074,0.99738186308233434,0.30140361390706011,0.99669744192931542,null,1.333333333333333,null,0,19.667281066748416,null,19.667281066748416,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.41788017408282},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,5.3436133543065027,19.646473165172857,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,17.850795758022507,18.172010424411912,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,337.37157478483402,308.54719455415182,0.48688697562721572,60.522125796169803,0.99721880845668776,0.30134024769173401,0.99648789917068159,null,1.4166666666666663,null,0,19.646473165172857,null,19.646473165172857,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.38158349860231},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,5.3381182325540752,19.625677471690928,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,17.731643489836504,18.06984091674137,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,337.24125137982247,308.41090546150826,0.48671679955219171,60.472626501788511,0.99705582177046836,0.30127676903810718,0.99627798459511696,null,1.4999999999999996,null,0,19.625677471690928,null,19.625677471690928,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.34529689992644},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,5.3326263338514268,19.604893975492026,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,17.613277733283383,17.968245842391848,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,337.11098227622972,308.27468095828493,0.4865466751337274,60.423165451981959,0.99689290299536848,0.30121317778193174,0.99606769765947756,null,1.5833333333333328,null,0,19.604893975492026,null,19.604893975492026,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.30902037490725},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,5.3271376553459584,19.5841226657808,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,17.495693339520287,17.867221971694843,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,336.9807674514301,308.13852100394746,0.486376602352386,60.373742616128595,0.9967300521030914,0.30114947375878992,0.9958570378200583,null,1.6666666666666661,null,0,19.5841226657808,null,19.5841226657808,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.27275392039783},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,5.3216521941890331,19.563363531776883,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,17.378885193207459,17.766766093140205,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,336.85060688280743,308.00242555800526,0.48620658118875604,60.324357963637681,0.99656726906535265,0.3010856568040946,0.99564600453259355,null,1.7499999999999993,null,0,19.563363531776883,null,19.563363531776883,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.23649753325233},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,5.3161699475360349,19.542616562715146,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,17.262848212291381,17.666875013274037,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,336.72050054775502,307.8663945800115,0.48603661162344991,60.275011463950051,0.99640455385387983,0.30102172675308914,0.99543459725225747,null,1.8333333333333326,null,0,19.542616562715146,null,19.542616562715146,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.20025121032594},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,5.3106909125463,19.521881747845406,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,17.147577347788854,17.567545556597171,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,336.59044842367558,307.73042802956274,0.48586669363710489,60.225703086537266,0.99624190644041155,0.30095768344084689,0.99522281543366187,null,1.9166666666666659,null,0,19.521881747845406,null,19.521881747845406,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.16401494847491},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,5.305215086383174,19.501159076432636,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,17.033067583572919,17.46877456546423,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,336.46045048798118,307.59452586629914,0.48569682721038199,60.176432800902319,0.99607932679669919,0.30089352670227187,0.99501065853085857,null,1.9999999999999991,null,0,19.501159076432636,null,19.501159076432636,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.12778874455654},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,5.2997424662139538,19.480448537756789,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,16.919313936159835,17.370558899983237,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,336.33050671809332,307.45868804990414,0.48552701232396711,60.127200576578929,0.9959168148945049,0.30082925637209806,0.99479812599733719,null,2.0833333333333326,null,0,19.480448537756789,null,19.480448537756789,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.09157259542914},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,5.2942730492099273,19.459750121112911,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,16.806311454497646,17.27289543791581,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,336.20061709144289,307.32291454010459,0.4853572489585698,60.078006383131992,0.99575437070560302,0.30076487228488968,0.99458521728602578,null,2.1666666666666661,null,0,19.459750121112911,null,19.459750121112911,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.05536649795212},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,5.2888068325463387,19.439063815811018,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,16.694055219755953,17.175781074577902,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,336.07078158547023,307.18720529667053,0.48518753709492424,60.028850190157186,0.99559199420178013,0.30070037427504132,0.99437193184929162,null,2.2499999999999996,null,0,19.439063815811018,null,19.439063815811018,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.01917044898593},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,5.2833438134023831,19.418389611176071,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,16.582540345117103,17.079212722741101,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,335.94100017762509,307.05156027941518,0.4850178767137886,59.979731967280998,0.99542968535483356,0.30063576217677723,0.9941582691389389,null,2.333333333333333,null,0,19.418389611176071,null,19.418389611176071,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":173.98298444539199},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,5.2778839889612437,19.397727496548143,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,16.471761975568903,16.983187312534497,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,335.81127284536655,306.91597944819483,0.48484826779594492,59.930651684160921,0.99526744413657353,0.30057103582415229,0.99394422860621134,null,2.4166666666666665,null,0,19.397727496548143,null,19.397727496548143,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":173.94680848403289},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,5.2724273564100512,19.37707746128223,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,16.361715287698349,16.887701791347073,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,335.68159956616313,306.780462762909,0.48467871032219956,59.881609310485231,0.99510527051882103,0.30050619505105097,0.99372980970178926,null,2.5,null,0,19.37707746128223,null,19.37707746128223,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":173.91064256177214},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,5.2669739129398687,19.356439494748209,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,16.252395489486865,16.792753123730698,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,335.55198031749268,306.64501018349972,0.4845092042733824,59.832604815972701,0.99494316447340914,0.30044123969118774,0.99351501187579094,null,2.5833333333333335,null,0,19.356439494748209,null,19.356439494748209,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":173.8744866754744},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,5.2615236557457186,19.335813586330953,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,16.143797820106919,16.698338291303589,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,335.42241507684247,306.50962166995214,0.48433974963034754,59.78363817037291,0.99478112597218282,0.3003761695781072,0.99329983457777271,null,2.666666666666667,null,0,19.335813586330953,null,19.335813586330953,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":173.83834082200531},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,5.2560765820265791,19.315199725430304,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,16.035917549719912,16.604454292654395,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,335.29290382170927,306.37429718229441,0.48417034637397305,59.734709343466164,0.99461915498699871,0.30031098454518379,0.99308427725672854,null,2.7500000000000004,null,0,19.315199725430304,null,19.315199725430304,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":173.80220499823156},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,5.2506326889853376,19.294597901460875,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,15.928749979275178,16.511098143246763,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,335.16344652959901,306.23903668059694,0.48400099448516054,59.685818305063066,0.99445725148972508,0.30024568442562161,0.99286833936108876,null,2.8333333333333339,null,0,19.294597901460875,null,19.294597901460875,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":173.76607920102091},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,5.2451919738288524,19.274008103852342,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,15.822290440310704,16.418266875324456,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,335.0340431780271,306.10384012497303,0.48383169394483516,59.636965025005111,0.99429541545224198,0.30018026905245482,0.99265202033872202,null,2.9166666666666674,null,0,19.274008103852342,null,19.274008103852342,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.72996342724213},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,5.2397544337678772,19.253430322049088,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,15.716534294754618,16.325957537817033,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,334.9046937445184,305.96870747557858,0.48366244473394648,59.588149473163895,0.99413364684644134,0.30011473825854712,0.99243531963693299,null,3.0000000000000009,null,0,19.253430322049088,null,19.253430322049088,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.69385767376508},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,5.2343200660171281,19.232864545510516,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,15.611476934728493,16.234167196246013,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,334.77539820660695,305.83363869261188,0.48349324683346673,59.539371619441852,0.9939719456442262,0.3000490918765919,0.99221823670246345,null,3.0833333333333344,null,0,19.232864545510516,null,19.232864545510516,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.65776193746063},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,5.228888867795221,19.212310763710779,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,15.507113782351437,16.142892932631597,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,334.64615654183632,305.69863373631358,0.48332410022439232,59.490631433771512,0.993810311817512,0.29998332973911246,0.99200077098149242,null,3.1666666666666679,null,0,19.212310763710779,null,19.212310763710779,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.62167621520072},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,5.2234608363246817,19.191768966138827,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,15.403440289545738,16.052131845399906,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,334.51696872775938,305.56369256696678,0.48315500488774343,59.441928886115647,0.99364874533822578,0.29991745167846157,0.99178292191963535,null,3.2500000000000013,null,0,19.191768966138827,null,19.191768966138827,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.5856005038583},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,5.2180359688319902,19.171239142298571,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,15.30045193784383,15.961881049290747,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,334.38783474193821,305.42881514489682,0.48298596080456291,59.393263946467755,0.99348724617830575,0.29985145752682157,0.99156468896194372,null,3.3333333333333348,null,0,19.171239142298571,null,19.171239142298571,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.54953480030736},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,5.2126142625474845,19.150721281708524,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,15.198144238196102,15.872137675265883,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,334.2587545619445,305.2940014304711,0.48281696795591778,59.344636584851031,0.99332581430970246,0.2997853471162043,0.99134607155290544,null,3.4166666666666683,null,0,19.150721281708524,null,19.150721281708524,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.51347910142292},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,5.2071957147054695,19.130215373902214,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,15.096512730780548,15.782898870417823,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,334.12972816535915,305.15925138409932,0.48264802632289783,59.296046771319425,0.99316444970437789,0.29971912027845138,0.99112706913644544,null,3.5000000000000018,null,0,19.130215373902214,null,19.130215373902214,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.47743340408113},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,5.2017803225440939,19.109721408427717,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,14.995552984812988,15.694161797879154,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,334.00075552977239,305.02456496623307,0.48247913588661684,59.247494475956501,0.99300315233430525,0.29965277684523339,0.9909076811559232,null,3.5833333333333353,null,0,19.109721408427717,null,19.109721408427717,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.44139770515906},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,5.1963680833054529,19.089239374848034,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,14.895260598359117,15.605923636732323,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,333.87183663278375,304.88994213736595,0.48231029662821101,59.198979668876348,0.99284192217147016,0.2995863166480508,0.99068790705413545,null,3.6666666666666687,null,0,19.089239374848034,null,19.089239374848034,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.40537200153491},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,5.1909589942355021,19.068769262740791,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,14.795631198147312,15.518181581919992,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,333.74297145200217,304.75538285803339,0.48214150852884052,59.150502320222728,0.9926807591878698,0.29951973951823335,0.99046774627331446,null,3.7500000000000022,null,0,19.068769262740791,null,19.068769262740791,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.36935629008786},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,5.1855530525841207,19.048311061698445,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,14.696660439382986,15.430932844155848,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,333.61415996504599,304.62088708881282,0.48197277156968821,59.102062400169842,0.99251966335551245,0.29945304528693983,0.99024719825512719,null,3.8333333333333357,null,0,19.048311061698445,null,19.048311061698445,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.3333505676982},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,5.1801502556050494,19.027864761328079,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,14.598344005563844,15.344174649835935,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,333.48540214954272,304.48645479032325,0.48180408573196043,59.053659878921451,0.99235863464641882,0.29938623378515883,0.99002626244067771,null,3.9166666666666692,null,0,19.027864761328079,null,19.027864761328079,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.29735483124719},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,5.1747506005559201,19.0074303512515,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,14.500677608296575,15.257904240950497,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,333.35669798312921,304.35208592322527,0.48163545099688598,59.00529472671144,0.9921976730326203,0.29931930484370756,0.98980493827050342,null,4.0000000000000027,null,0,19.0074303512515,null,19.0074303512515,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.26136907761716},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,5.1693540846982513,18.987007821105212,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,14.403656987114614,15.172118874996272,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,333.22804744345171,304.21778044822133,0.48146686734571731,58.956966913803512,0.99203677848616112,0.29925225829323315,0.9895832251845792,null,4.0833333333333357,null,0,18.987007821105212,null,18.987007821105212,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.22539330369145},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,5.1639607052974217,18.966597160540346,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,14.307277909297069,15.08681582488934,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,333.09945050816572,304.08353832605508,0.48129833475972938,58.908676410491097,0.99187595097909631,0.29918509396421133,0.98936112262231335,null,4.1666666666666687,null,0,18.966597160540346,null,18.966597160540346,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.18942750635449},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,5.1585704596227036,18.946198359222755,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,14.21153616968893,15.001992378878416,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,332.97090715493613,303.94935951751194,0.48112985322022028,58.860423187097609,0.99171519048349266,0.29911781168694723,0.98913863002254987,null,4.2500000000000018,null,0,18.946198359222755,null,18.946198359222755,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.15347168249173},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,5.1531833449472222,18.925811406832882,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,14.116427590522266,14.917645840458642,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,332.84241736143701,303.8152439834185,0.48096142270851072,58.812207213976023,0.99155449697142883,0.29905041129157511,0.98891574682356753,null,4.3333333333333348,null,0,18.925811406832882,null,18.925811406832882,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.11752582898964},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,5.1477993585479682,18.905436293065783,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,14.02194802123871,14.833773528285869,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,332.71398110535188,303.68119168464267,0.48079304320594451,58.764028461508985,0.99139387041499505,0.29898289260805816,0.9886924724630799,null,4.4166666666666679,null,0,18.905436293065783,null,18.905436293065783,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.08158994273569},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,5.1424184977058012,18.885073007631174,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,13.928093338313095,14.750372776091424,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,332.58559836437342,303.54720258209363,0.48062471469388768,58.715886900108927,0.99123331078629318,0.29891525546618863,0.98846880637823475,null,4.5000000000000009,null,0,18.885073007631174,null,18.885073007631174,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.04566402061849},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,5.1370407597054095,18.864721540253242,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,13.83485944507806,14.667440932597339,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,332.45726911620375,303.41327663672178,0.48045643715372999,58.667782500217498,0.99107281805743652,0.29884749969558783,0.98824474800561479,null,4.5833333333333339,null,0,18.864721540253242,null,18.864721540253242,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.00974805952757},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,5.1316661418353746,18.84438188067093,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,13.742242271550134,14.584975361432081,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,332.32899333855408,303.27941380951842,0.48028821056688242,58.61971523230639,0.99091239220055005,0.29877962512570588,0.98802029678123682,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},18.84438188067093,null,18.84438188067093,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":172.97384205635359},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,5.1262946413881014,18.824054018637625,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,13.650237774256519,14.502973441046725,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,332.20077100914517,303.14561406151614,0.48012003491477984,58.571685066876427,0.99075203318777105,0.29871163158582215,0.98779545214055275,null,4.75,null,0,18.824054018637625,null,18.824054018637625,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":172.93794600798822},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,5.1209262556598407,18.803737943921291,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,13.558841936063303,14.421432564631635,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,332.07260210570684,303.01187735378812,0.47995191017887873,58.523691974457989,0.99059174099124714,0.29864351890504431,0.98757021351844665,null,4.833333333333333,null,0,18.803737943921291,null,18.803737943921291,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":172.90205991132416},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,5.1155609819506829,18.783433646304406,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,13.468050766004653,14.340350140033589,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,331.94448660597823,302.87820364744863,0.47978383634065846,58.47573592561082,0.99043151558313836,0.29857528691230922,0.987344580349238,null,4.9166666666666661,null,0,18.783433646304406,null,18.783433646304406,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":172.86618376325507},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,5.1101988175645818,18.763141115584077,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,13.377860299113223,14.259723589673362,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,331.81642448770788,302.74459290365286,0.47961581338162074,58.427816890924277,0.99027135693561641,0.29850693543638257,0.98711855206667998,null,4.9999999999999991,null,0,18.763141115584077,null,18.763141115584077,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":172.83031756067578},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,5.1048397598092841,18.742860341571763,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,13.288266596251407,14.179550350463808,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,331.68841572865347,302.61104508359642,0.47944784128328988,58.379934841016592,0.99011126502086422,0.29843846430585869,0.98689212810395932,null,5.0833333333333321,null,0,18.742860341571763,null,18.742860341571763,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":172.79446130048208},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,5.0994838059963881,18.722591314093499,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,13.199265743944,14.099827873728357,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,331.560460306582,302.47756014851581,0.47927992002721231,58.33208974653553,0.98995123981107647,0.29836987334916054,0.986665307893696,null,5.1666666666666652,null,0,18.722591314093499,null,18.722591314093499,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":172.75861497957081},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,5.0941309534413213,18.70233402298981,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,13.110853854211761,14.020553625120016,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,331.43255819926969,302.34413805968791,0.47911204959495657,58.284281578158073,0.9897912812784595,0.29830116239454002,0.98643809086794421,null,5.2499999999999982,null,0,18.70233402298981,null,18.70233402298981,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":172.72277859483981},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,{"$f":"V127*T127/3.413","v":5.0887811994633161},{"$f":"D127*F$23/1000000-F$32/1000","v":18.682088458115622},0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},13.023027064406028,13.941725084540789,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,331.30470938450213,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":302.21077877843038},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.47894422996811403},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":58.236510306590219},0.9896313893952311,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29823233127007748},0.98621047645819104,null,5.3333333333333313,null,0,18.682088458115622,null,18.682088458115622,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":172.68695214318799},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,170.3230617127893,5.0834345413854543,18.66185460934043,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,12.935781537044571,13.863339746061563,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":331.17691384007406},302.07748226610113,0.47877646112829741,58.188775902567443,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.98947156413362092},0.29816337980368202,{"$f":"V128/V$59","v":0.98598246409535706},null,{"$f":"B128","v":5.4166666666666643},null,0,18.66185460934043,null,18.66185460934043,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":172.65113562151529},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":170.25209377040898},5.0780909765345923,18.641632466548003,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":12.849113459648214},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":13.785395117842453},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,331.0491715437895,301.94424848409841,0.47860874305714229,58.141078336853838,0.9893118054658695,0.2980943078230911,0.98575405320979559,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":18.641632466548003},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":18.641632466548003},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":172.61532902672266},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,170.18115539800465,5.0727505022414254,18.621422019636658,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,12.76301904457889,13.707888722053591,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,330.92148247346171,301.81107739386096,0.47844107573630601,58.093417580242885,0.98915211336422981,0.29802511515587093,0.9855252432312932,null,5.5833333333333304,null,0,18.621422019636658,null,18.621422019636658,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":172.57953235571208},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,5.0674131158404423,18.601223258519049,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,12.6774945288784,13.630818094796338,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,330.79384660691318,301.67796895686752,0.47827345914746788,58.045793603556916,0.98899248780096549,0.29795580162941598,0.98529603358906892,null,5.6666666666666634,null,0,18.601223258519049,null,18.601223258519049,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":172.54374560538662},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,5.0620788146699454,18.581036173122268,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,12.592536174108449,13.554180786024979,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,330.66626392197571,301.5449231346372,0.47810589327232933,57.99820637764725,0.98883292874835282,0.29788636707094962,0.98506642371177577,null,5.7499999999999964,null,0,18.581036173122268,null,18.581036173122268,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":172.50796877265034},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,5.0567475960720181,18.560860753387722,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,12.508140266191544,13.477974359468821,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,330.53873439649038,301.41193988872914,0.47793837809261397,57.950655873394027,0.98867343617867853,0.29781681130752313,0.9848364130274978,null,5.8333333333333295,null,0,18.560860753387722,null,18.560860753387722,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.47220185440827},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,5.0514194573925666,18.540696989271275,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,12.424303115253119,13.402196392554758,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,330.4112580083073,301.27901918074241,0.47777091359006663,57.903142061706433,0.98851401006424189,0.29774713416601672,0.98460600096375328,null,5.9166666666666625,null,0,18.540696989271275,null,18.540696989271275,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.43644484756661},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,5.0460943959812665,18.52054487074307,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,12.341021055464442,13.326844476330248,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,330.28383473528595,301.14616097231612,0.47760349974645455,57.855664913522304,0.98835465037735271,0.2976773354731384,0.98437518694749104,null,5.9999999999999956,null,0,18.52054487074307,null,18.52054487074307,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.40069774903247},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,5.0407724091915949,18.500404387787619,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,12.258290444886736,13.251916215386737,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,330.15646455529503,301.01336522512929,0.47743613654356654,57.808224399808353,0.98819535709033324,0.29760741505542504,0.98414397040509405,null,6.0833333333333286,null,0,18.500404387787619,null,18.500404387787619,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.36496055571402},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,5.03545349438079,18.480275530403681,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,12.17610766531617,13.177409227783516,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,330.02914744621245,300.8806319009006,0.47726882396321335,57.760820491559798,0.98803613017551639,0.29753737273924136,0.98391235076237604,null,6.1666666666666616,null,0,18.480275530403681,null,18.480275530403681,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.3292332645205},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,5.0301376489099123,18.460158288604472,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,12.09446912213004,13.103321144971982,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,329.90188338592532,300.74796096138869,0.47710156198722697,57.713453159800935,0.98787696960524762,0.29746720835078072,0.98368032744458389,null,6.2499999999999947,null,0,18.460158288604472,null,18.460158288604472,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.29351587236212},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,5.0248248701437666,18.440052652417382,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,12.013371244133666,13.029649611720366,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,329.77467235232996,300.61535236839165,0.47693435059746125,57.666122375584422,0.98771787535188316,0.29739692171606452,0.98344789987639603,null,6.3333333333333277,null,0,18.440052652417382,null,18.440052652417382,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.25780837615017},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,5.0195151554509279,18.419958611884066,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,11.932810483408479,12.956392286038847,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,329.6475143233319,300.48280608374733,0.47676718977579202,57.618828109991398,0.98755884738779087,0.29732651266094229,0.98321506748192233,null,6.4166666666666607,null,0,18.419958611884066,null,18.419958611884066,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.22211077279695},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,5.0142085022037772,18.399876157060589,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,11.852783315161165,12.883546839105101,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,329.52040927684601,300.35032206933317,0.47660007950411598,57.571570334132019,0.98739988568535031,0.29725598101109191,0.98298182968470538,null,6.4999999999999938,null,0,18.399876157060589,null,18.399876157060589,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.1864230592158},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,5.0089049077784225,18.379805278017113,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,11.773286237573455,12.811110955190275,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,329.39335719079611,300.21790028706596,0.47643301976435193,57.524349019144495,0.98724099021695233,0.29718532659201918,0.98274818590771829,null,6.5833333333333268,null,0,18.379805278017113,null,18.379805278017113,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.15074523232104},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,5.0036043695547399,18.359745964838062,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,11.694315771653216,12.739082331585367,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,329.26635804311536,300.08554069890175,0.47626601053843964,57.47716413619554,0.98708216095499957,0.29711454922905817,0.98251413557336664,null,6.6666666666666599,null,0,18.359745964838062,null,18.359745964838062,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.11507728902805},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,4.9983068849163974,18.339698207622213,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,11.615868461086441,12.667458678528019,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,329.13941181174619,299.9532432668363,0.47609905180834045,57.430015656480663,0.98692339787190597,0.29704364874737105,0.98227967810348737,null,6.7499999999999929,null,0,18.339698207622213,null,18.339698207622213,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.07941922625326},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,4.9930124512507801,18.319661996482402,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,11.537940872089967,12.596237719129743,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,329.0125184746401,299.82100795290432,0.47593214355603719,57.382903551223365,0.98676470094009694,0.29697262497194782,0.9820448129193482,null,6.8333333333333259,null,0,18.319661996482402,null,18.319661996482402,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.04377104091412},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,4.9877210659490423,18.299637321545745,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,11.460529593265463,12.525417189303514,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,328.88567800975784,299.68883471917991,0.47576528576353383,57.335827791675655,0.98660607013200963,0.29690147772760667,0.98180953944164862,null,6.916666666666659,null,0,18.299637321545745,null,18.299637321545745,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.00813272992906},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,4.9824327264060742,18.279624172953476,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,11.383631235454112,12.454994837691823,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,328.75889039506922,299.55672352777606,0.47559847841285563,57.288788349117681,0.9864475054200923,0.29683020683899364,0.98157385709051881,null,6.999999999999992,null,0,18.279624172953476,null,18.279624172953476,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":171.97250429021759},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,4.977147430020529,18.259622540861088,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,11.307242431592446,12.384968425595085,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,328.63215560855343,299.42467434084512,0.47543172148604906,57.241785194858096,0.98628900677680487,0.29675881213058275,0.98133776528552019,null,7.083333333333325,null,0,18.259622540861088,null,18.259622540861088,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":171.93688571870018},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,4.9718651741947815,18.239632415438138,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,11.231359836568874,12.315335726900482,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,328.50547362819862,299.29268712057814,0.4752650149651817,57.194818300233464,0.98613057417461891,0.29668729342667605,0.98110126344564552,null,7.1666666666666581,null,0,18.239632415438138,null,18.239632415438138,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":171.90127701229844},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,4.9665859563349617,18.21965378686842,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,11.155980127081397,12.2460945280112,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,328.37884443200232,299.16076182920534,0.47509835883234219,57.147887636608829,0.98597220758601711,0.29661565055140326,0.98086435098931757,null,7.2499999999999911,null,0,18.21965378686842,null,18.21965378686842,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":171.86567816793487},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,4.9613097738509131,18.199686645349757,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,11.081100001495976,12.177242627776044,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,328.2522679979711,299.02889842899572,0.47493175306964053,57.100993175377056,0.98581390698349391,0.29654388332872206,0.98062702733439022,null,7.3333333333333242,null,0,18.199686645349757,null,18.199686645349757,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":171.8300891825331},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,4.9560366241562281,18.179730981094171,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,11.006716179706075,12.108777837419485,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,328.1257443041207,298.89709688225696,0.47476519765920722,57.054134887959293,0.98565567233955498,0.29647199158241794,0.98038929189814805,null,7.4166666666666572,null,0,18.179730981094171,null,18.179730981094171,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":171.79451005301772},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,4.9507665046682074,18.159786784327721,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,10.932825402992901,12.040697980472059,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,327.99927332847608,298.76535715133565,0.47459869258319431,57.007312745804569,0.98549750362671784,0.29639997513610422,0.9801511440973063,null,7.4999999999999902,null,0,18.159786784327721,null,18.159786784327721,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":171.75894077631438},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,4.9454994128078846,18.13985404529058,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,10.859424433886675,11.973000892701192,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,327.87285504907135,298.6336791986169,0.47443223782377442,56.960526720389964,0.98533940081751115,0.29632783381322203,0.97991258334801068,null,7.5833333333333233,null,0,18.13985404529058,null,18.13985404529058,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":171.72338134934969},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,4.9402353460000272,18.11993275423707,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,10.786510056028806,11.905684422042398,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,327.74648944394971,298.50206298652461,0.47426583336314088,56.913776783220754,0.98518136388447475,0.2962555674370399,0.97967360906583623,null,7.6666666666666563,null,0,18.11993275423707,null,18.11993275423707,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":171.6878317690514},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,4.9349743016730772,18.100022901435395,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,10.714079074034755,11.838746428530859,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,327.62017649116353,298.37050847752079,0.47409947918350825,56.867062905829584,0.9850233928001606,0.29618317583065445,0.97943422066578945,null,7.7499999999999893,null,0,18.100022901435395,null,18.100022901435395,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":171.65229203234821},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,4.92971627725922,18.080124477167946,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,10.642128313358123,11.772184784233405,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,327.49391616877432,298.23901563410635,0.47393317526711176,56.820385059777351,0.98486548753713155,0.29611065881698984,0.97919441756230652,null,7.8333333333333224,null,0,18.080124477167946,null,18.080124477167946,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":171.61676213616983},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,4.9244612701943655,18.060237471731206,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,10.570654620155402,11.705997373180857,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,327.36770845485279,298.10758441882047,0.47376692159620692,56.773743216652946,0.98470764806796207,0.29603801621879783,0.97895419916925375,null,7.9166666666666554,null,0,18.060237471731206,null,18.060237471731206,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":171.58124207744697},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,4.9192092779180614,18.040361875435408,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,10.499654861151424,11.640182091300771,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,327.2415533274787,297.97621479424038,0.4736007181530707,56.727137348072318,0.98454987436523789,0.29596524785865774,0.97871356489992678,null,7.9999999999999885,null,0,18.040361875435408,null,18.040361875435408,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":171.54573185311145},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,4.9139602978736363,18.020497678605121,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,10.429125923506263,11.574736846350548,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,327.11545076474107,297.84490672298205,0.47343456492000013,56.680567425679982,0.98439216640155691,0.29589235355897675,0.9784725141670525,null,8.0833333333333215,null,0,18.020497678605121,null,18.020497678605121,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":171.51023146009609},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,4.9087143275080658,18.000644871578686,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,10.35906471468229,11.50965955785092,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,326.98940074473791,297.71366016769923,0.47326846187931293,56.634033421147649,0.98423452414952717,0.29581933314198922,0.97823104638278591,null,8.1666666666666554,null,0,18.000644871578686,null,18.000644871578686,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":171.47474089533466},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,4.9034713642720344,17.980803444708506,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,10.289468162312607,11.444948157019812,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,326.86340324557636,297.58247509108401,0.47310240901334744,56.587535306174829,0.98407694758176922,0.29574618642975731,0.97798916095871269,null,8.2499999999999893,null,0,17.980803444708506,null,17.980803444708506,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":171.43926015576199},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,4.8982314056199243,17.960973388360959,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,10.220333214070104,11.380600586706583,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,326.73745824537281,297.45135145586653,0.47293640630446243,56.541073052488684,0.98391943667091453,0.29567291324417061,0.97774685730584809,null,8.3333333333333233,null,0,17.960973388360959,null,17.960973388360959,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":171.40378923831395},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,4.8929944490097919,17.941154692916335,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,10.151656837537379,11.316614801326621,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,326.61156572225269,297.32028922481487,0.47277045373503723,56.494646631843892,0.98376199138960574,0.29559951340694607,0.97750413483463616,null,8.4166666666666572,null,0,17.941154692916335,null,17.941154692916335,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":171.3683281399274},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,4.8877604919033821,17.921347348768887,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,10.083436020077562,11.252988766796316,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,326.48572565435052,297.18928836073508,0.47260455128747159,56.448256016022583,0.98360461171049784,0.29552598673962843,0.97726099295495161,null,8.4999999999999911,null,0,17.921347348768887,null,17.921347348768887,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":171.33287685754027},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,4.8825295317661332,17.901551346326837,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,10.015667768705955,11.189720460468402,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,326.35993801980999,297.0583488264711,0.47243869894418522,56.401901176834656,0.98344729760625604,0.29545233306358948,0.97701743107609729,null,8.583333333333325,null,0,17.901551346326837,null,17.901551346326837,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":171.29743538809149},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,4.877301566067116,17.881766676012155,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,9.9483491099623738,11.12680787106766,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,326.2342027967839,296.92747058490465,0.47227289668761918,56.355582086116868,0.98329004904955775,0.29537855220002857,0.97677344860680548,null,8.666666666666659,null,0,17.881766676012155,null,17.881766676012155,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":171.26200372852094},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,4.8720765922791376,17.861993328260958,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,9.8814770897846476,11.064248998626969,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,326.10851996343399,296.79665359895512,0.47210714450023328,56.309298715734144,0.98313286601309147,0.29530464396997241,0.97652904495523807,null,8.7499999999999929,null,0,17.861993328260958,null,17.861993328260958,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.2265818757696},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,4.8668546078786399,17.842231293523113,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,9.815048773382518,11.002041854423739,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,325.98288949793135,296.6658978315798,0.47194144236450875,56.26305103757835,0.98297574846955704,0.2952306081942751,0.97628421952898592,null,8.8333333333333268,null,0,17.842231293523113,null,17.842231293523113,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.1911698267794},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,4.8616356103457168,17.822480562262303,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,9.7490612451125855,10.940184460916683,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,325.85731137845602,296.53520324577323,0.47177579026294647,56.216839023568554,0.98281869639166564,0.2951564446936179,0.97603897173506804,null,8.9166666666666607,null,0,17.822480562262303,null,17.822480562262303,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.1557675784934},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,4.8564195971641579,17.802741124956206,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,9.6835116083541539,10.878674851682959,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,325.73178558319711,296.40456980456793,0.47161018817806766,56.170662645651419,0.98266170975214007,0.29508215328850956,0.97579330097993355,null,8.9999999999999947,null,0,17.802741124956206,null,17.802741124956206,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.12037512785557},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,4.8512065658213892,17.783012972096262,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,9.6183969853856208,10.817511071355646,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,325.6063120903529,296.2739974710334,0.47144463609241327,56.124521875800639,0.98250478852371448,0.29500773379928608,0.97554720666945993,null,9.0833333333333286,null,0,17.783012972096262,null,17.783012972096262,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.08499247181092},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,4.8459965138084993,17.763296094187755,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,9.5537145172618665,10.756691175561603,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,325.48089087813071,296.14348620827707,0.47127913398854493,56.078416686017164,0.98234793267913378,0.29493318604611046,0.97530068820895255,null,9.1666666666666625,null,0,17.763296094187755,null,17.763296094187755,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.04961960730552},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,4.8407894386202344,17.743590481749838,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,9.489461363692385,10.696213230859632,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,325.35552192474694,296.01303597944349,0.47111368184904379,56.032347048329171,0.98219114219115511,0.29485850984897333,0.97505374500314701,null,9.2499999999999964,null,0,17.743590481749838,null,17.743590481749838,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.01425653128641},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,4.8355853377549858,17.723896125315434,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,9.4256347029201546,10.636075314679045,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,325.23020520842709,295.88264674771432,0.47094827965651065,55.986312934791897,0.98203441703254657,0.29478370502769224,0.97480637645620638,null,9.3333333333333304,null,0,17.723896125315434,null,17.723896125315434,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":170.97890324070161},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,4.8303842087147766,17.704213015431218,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,9.3622317316013213,10.576275515258519,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,325.10494070740572,295.7523184763088,0.4707829273935672,55.940314317487548,0.98187775717608727,0.29470877140191182,0.97455858197172196,null,9.4166666666666643,null,0,17.704213015431218,null,17.704213015431218,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":170.94355973250032},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,4.8251860490052971,17.684541142657753,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,9.2992496646857425,10.516811931585336,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,324.97972839992639,295.62205112848306,0.47061762504285387,55.894351168525588,0.98172116259456832,0.29463370879110412,0.97431036095271439,null,9.4999999999999982,null,0,17.684541142657753,null,17.684541142657753,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":170.90822600363254},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,4.8199908561358606,17.664880497569307,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,9.2366857352981526,10.457682673334951,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,324.85456826424183,295.49184466753047,0.47045237258703165,55.848423460042341,0.98156463326079146,0.29455851701456814,0.97406171280163212,null,9.5833333333333321,null,0,17.664880497569307,null,17.664880497569307,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":170.87290205104944},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,4.8147986276194157,17.645231070753887,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,9.1745371946201839,10.398885860810893,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,324.72946027861389,295.36169905678156,0.47028717000878129,55.802531164201099,0.98140816914757056,0.29448319589143007,0.9738126369203518,null,9.6666666666666661,null,0,17.645231070753887,null,17.645231070753887,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":170.83758787170316},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,4.809609360972547,17.625592852813291,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,9.1128013117731808,10.340419624885014,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,324.60440442131323,295.23161425960342,0.47012201729080261,55.756674253192102,0.98125177022772991,0.29440774524064306,0.97356313271017836,null,9.75,null,0,17.625592852813291,null,17.625592852813291,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":170.80228346254682},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,4.8044230537154782,17.605965834363072,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,9.0514753737017202,10.282282106938068,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,324.47940067061978,295.10159023940054,0.46995691441581566,55.710852699232561,0.98109543647410591,0.29433216488098751,0.97331319957184503,null,9.8333333333333339,null,0,17.605965834363072,null,17.605965834363072,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":170.76698882053458},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,4.7992397033720211,17.586350006032358,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,8.9905566850578111,10.224471458800634,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,324.35444900482253,294.9716269596139,0.46979186136656037,55.665066474566117,0.98093916785954616,0.29425645463107081,0.97306283690551332,null,9.9166666666666679,null,0,17.586350006032358,null,17.586350006032358,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":170.73170394262164},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,4.794059307469654,17.566745358464157,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,8.9300425680860887,10.166985842694348,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,324.22954940221928,294.84172438372144,0.46962685812579541,55.619315551463785,0.98078296435690893,0.29418061430932713,0.97281204411077149,null,10.000000000000002,null,0,17.566745358464157,null,17.566745358464157,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":170.6964288257642},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,4.7888818635394497,17.547151882315088,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,8.8699303625094608,10.109823431173496,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,324.10470184111716,294.71188247523781,0.46946190467629967,55.573599902222981,0.98062682593906458,0.2941046437340179,0.97256082058663695,null,10.083333333333336,null,0,17.547151882315088,null,17.547151882315088,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":170.66116346691942},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,4.7837073691160823,17.527569568255394,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,8.8102174254156456,10.052982407066912,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,323.97990629983212,294.58210119771422,0.46929700100087157,55.527919499167723,0.98047075257889427,0.29402854272323131,0.97230916573155413,null,10.16666666666667,null,0,17.527569568255394,null,17.527569568255394,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":170.62590786304554},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,4.7785358217378837,17.507998406969154,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,8.7509011311445235,9.9964609634202137,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,323.85516275668931,294.45238051473865,0.46913214708232831,55.482274314649231,0.98031474424929066,0.29395231109488279,0.97205707894339599,null,10.250000000000004,null,0,17.507998406969154,null,17.507998406969154,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":170.59066201110178},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,4.7733672189467464,17.48843838915392,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,8.691978871175948,9.9402573034383543,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,323.7304711900228,294.32272038993551,0.46896734290350728,55.436664321044816,0.98015880092315788,0.2938759486667144,0.97180455961946244,null,10.333333333333337,null,0,17.48843838915392,null,17.48843838915392,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":170.55542590804836},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,4.768201558288184,17.468889505520966,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,8.6334480540185883,9.8843696404285151,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,323.60583157817575,294.19312078696572,0.46880258844726497,55.391089490758588,0.98000292257341082,0.29379945525629519,0.97155160715648115,null,10.416666666666671,null,0,17.468889505520966,null,17.468889505520966,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":170.5201995508466},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,4.7630388373113224,17.449351746795216,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,8.5753061050993118,9.8287961977432996,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,323.48124389950027,294.06358166952657,0.46863788369647696,55.34554979622132,0.97984710917297613,0.29372283068102117,0.97129822095060736,null,10.500000000000005,null,0,17.449351746795216,null,17.449351746795216,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":170.48498293645866},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,4.7578790535688764,17.429825103715189,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,8.5175504666533097,9.7735352087242475,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,323.35670813235765,293.93410300135179,0.4684732286340384,55.300045209890214,0.97969136069479179,0.29364607475811527,0.97104440039742446,null,10.583333333333339,null,0,17.429825103715189,null,17.429825103715189,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":170.4497760618479},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,{"$f":"V191*T191/3.413","v":4.7527222046171484},{"$f":"D191*F$23/1000000-F$32/1000","v":17.410309567032972},0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},8.4601785976149397,9.7185849166456872,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,323.23222425511796,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":293.80468474621125},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.46830862324286349},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":55.254575704248879},0.97953567711180656,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29356918730462694},0.97079014489194171,null,10.666666666666673,null,0,17.410309567032972,null,17.410309567032972,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":170.41457892397855},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,165.84021638283727,4.7475682880160432,17.390805127514287,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,8.4031879735093273,9.6639435746588855,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":323.10779224616039},293.67532686791117,0.46814406750588577,55.209141251807438,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.97938005839698106},0.29349216813743295,{"$f":"V192/V$59","v":0.97053545382859741},null,{"$f":"B192","v":10.750000000000007},null,0,17.390805127514287,null,17.390805127514287,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":170.3793915198159},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":165.77111629267776},4.7424173013290565,17.371311775938455,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":8.3465760863446015},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":9.609609445736508},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,322.9834120838733,293.54602933029406,0.4679795614060579,55.163741825102534,0.97922450452328658,0.29341501707323647,0.97028032660125618,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":17.371311775938455},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":17.371311775938455},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":170.34421384632631},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,165.70204499422249,4.7372692421232472,17.351829503098269,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,8.2903404445048121,9.5555808026174098,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,322.85908374665382,293.41679209723827,0.4678151049263517,55.1183773966969,0.97906901546370617,0.29333773392856749,0.97002476260320936,null,10.916666666666675,null,0,17.351829503098269,null,17.351829503098269,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":170.30904590047703},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,4.7321241079692822,17.33235829980018,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,8.234478572643658,9.5018559277517234,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,322.73480721290815,293.28761513265829,0.46765069804975778,55.073047939179816,0.978913591191234,0.29326031851978313,0.96976876122717715,null,11.000000000000009,null,0,17.33235829980018,null,17.33235829980018,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":170.27388767923642},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,4.7269818964413943,17.312898156864136,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,8.1789880115787579,9.4484331132462529,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,322.61058246105159,293.15849840050475,0.46748634075928608,55.02775342516685,0.97875823167887521,0.29318277066306675,0.96951232186530489,null,11.083333333333343,null,0,17.312898156864136,null,17.312898156864136,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":170.23873917957377},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,4.7218426051173816,17.293449065123578,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,8.1238663181866837,9.3953106608101944,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,322.48640946950826,293.02944186476395,0.46732203303796549,54.98249382729955,0.97860293689964684,0.29310509017442904,0.96925544390916707,null,11.166666666666677,null,0,17.293449065123578,null,17.293449065123578,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":170.20360039845946},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,4.7167062315786357,17.27401101542554,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,8.0691110652986957,9.3424868817011291,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,322.36228821671142,292.90044548945826,0.46715777486884347,54.937269118246093,0.97844770682657622,0.29302727686970664,0.96899812674976238,null,11.250000000000011,null,0,17.27401101542554,null,17.27401101542554,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":170.16847133286481},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,4.7115727734100945,17.254583998630483,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,8.0147198415970635,9.2899600966713543,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,322.23821868110326,292.77150923864588,0.46699356623498711,54.892079270700464,0.97829254143270283,0.29294933056456351,0.96874036977751865,null,11.333333333333345,null,0,17.254583998630483,null,17.254583998630483,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":170.13335197976221},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,4.7064422282002676,17.235168005612383,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,7.960690251512144,9.2377286359144968,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,322.11420084113496,292.64263307642051,0.46682940711948173,54.846924257382824,0.978137440691077,0.29287125107449019,0.96848217238229017,null,11.416666666666679,null,0,17.235168005612383,null,17.235168005612383,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":170.09824233612497},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,4.7013145935412446,17.215763027258763,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,7.9070199151201175,9.185790839012423,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,321.99023467526655,292.51381696691175,0.46666529750543129,54.801804051039795,0.97798240457475982,0.29279303821480351,0.96822353395335714,null,11.500000000000012,null,0,17.215763027258763,null,17.215763027258763,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":170.06314239892745},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,4.6961898670286608,17.196369054470562,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,7.8537064680413113,9.1341450548824685,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,321.86632016196734,292.38506087428487,0.46650123737595917,54.756718624443721,0.97782743305682474,0.29271469180064746,0.96796445387942753,null,11.583333333333346,null,0,17.196369054470562,null,17.196369054470562,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":170.02805216514511},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,4.6910680462616723,17.176986078162052,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,7.8007475613391879,9.0827896417249363,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,321.74245727971532,292.25636476274042,0.4663372267142073,54.711667950392695,0.97767252611035549,0.29263621164699238,0.96770493154863568,null,11.66666666666668,null,0,17.176986078162052,null,17.176986078162052,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":169.99297163175424},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,4.6859491288430499,17.15761408926118,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,7.7481408614202003,9.031722966970916,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,321.61864600699755,292.12772859651471,0.46617326550333571,54.666652001711498,0.97751768370844705,0.29255759756863503,0.96744496634854171,null,11.750000000000014,null,0,17.15761408926118,null,17.15761408926118,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":169.95790079573229},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,4.6808331123790738,17.138253078709162,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,7.6958840499339383,8.9809434072303755,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,321.49488632231009,291.99915233987952,0.46600935372652386,54.621670751250349,0.97736290582420615,0.29247884938019914,0.96718455766613343,null,11.833333333333348,null,0,17.138253078709162,null,17.138253078709162,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":169.92283965405761},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,4.6757199944795635,17.11890303746063,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,7.6439748236741867,8.9304493482405647,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,321.3711782041579,291.8706359571417,0.4658454913669694,54.576724171885303,0.97720819243075041,0.2923999668961349,0.96692370488782509,null,11.916666666666682,null,0,17.11890303746063,null,17.11890303746063,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":169.88778820370962},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,4.6706097727579108,17.099563956483721,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,7.5924108944805822,8.8802391848146875,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,321.24752163105495,291.74217941264385,0.46568167840788854,54.531812236518704,0.97705354350120854,0.29232094993071889,0.96666240739945641,null,12.000000000000016,null,0,17.099563956483721,null,17.099563956483721,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":169.8527464416687},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,4.6655024448310147,17.080235826759839,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,7.5411899891407748,8.8303113207908854,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,321.12391658152416,291.6137826707635,0.46551791483251614,54.486934918078276,0.9768989590087207,0.29224179829805447,0.96640066458629459,null,12.08333333333335,null,0,17.080235826759839,null,17.080235826759839,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":169.8177143649163},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,4.660398008319345,17.060918639283919,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,7.4903098492934337,8.7806641689814846,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,321.00036303409729,291.48544569591365,0.46535420062410526,54.442092189517979,0.97674443892643803,0.29216251181207137,0.96613847583303269,null,12.166666666666684,null,0,17.060918639283919,null,17.060918639283919,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":169.7826919704348},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,4.6552964608468645,17.041612385064099,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,7.439768231331624,8.731296151122546,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,320.87686096731522,291.35716845254223,0.46519053576592784,54.397284023817036,0.976589983227523,0.29208309028652596,0.96587584052379039,null,12.250000000000018,null,0,17.041612385064099,null,17.041612385064099,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":169.74767925520763},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,4.6501978000410968,17.022317055122006,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,7.3895629063070851,8.6822056978236901,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,320.75341035972764,291.22895090513236,0.46502692024127368,54.352510393980793,0.97643559188514928,0.29200353353500103,0.96561275804211333,null,12.333333333333352,null,0,17.022317055122006,null,17.022317055122006,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":169.71267621621919},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,4.6451020235330693,17.00303264049251,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,7.339691659834882,8.6333912485182154,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,320.6300111898932,291.10079301820218,0.46486335403345136,54.307771273040004,0.97628126487250133,0.29192384137090577,0.96534922777097321,null,12.416666666666686,null,0,17.00303264049251,null,17.00303264049251,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":169.67768285045491},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,4.640009128957348,16.983759132223891,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,7.2901522919988668,8.5848512514134754,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,320.50666343637954,290.97269475630486,0.46469983712578755,54.263066634051228,0.97612700216277548,0.29184401360747608,0.96508524909276849,null,12.50000000000002,null,0,16.983759132223891,null,16.983759132223891,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":169.64269915490124},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,4.6349191139520167,16.964496521377729,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,7.240942617257625,8.5365841634415549,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,320.38336707776318,290.84465608402843,0.46453636950162713,54.218396450096606,0.97597280372917872,0.29176405005777417,0.96482082138932346,null,12.583333333333353,null,0,16.964496521377729,null,16.964496521377729,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":169.60772512654555},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,4.6298319761586564,16.945244799028842,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,7.1920604643510506,8.4885884502102176,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,320.26012209262956,290.71667696599576,0.46437295114433352,54.173760694283658,0.97581866954492913,0.2916839505346886,0.96455594404188805,null,12.666666666666687,null,0,16.945244799028842,null,16.945244799028842,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":169.57276076237633},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,4.6247477132223827,16.926003956265426,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,7.1435036762076152,8.4408625859541218,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,320.13692845957308,290.58875736686446,0.4642095820372879,54.129159339745627,0.97566459958325635,0.29160371485093467,0.96429061643113934,null,12.750000000000021,null,0,16.926003956265426,null,16.926003956265426,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":169.53780605938297},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,4.6196663227918275,16.906773984188984,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,7.0952701098521516,8.3934050534863278,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,320.01378615719699,290.46089725132708,0.46404626216388967,54.084592359641363,0.97551059381740102,0.29152334281905379,0.96402483793717919,null,12.833333333333355,null,0,16.906773984188984,null,16.906773984188984,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":169.50286101455592},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,4.6145878025190932,16.887554873914148,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,7.0473576363141737,8.3462143441500558,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,319.89069516411359,290.33309658411071,0.46388299150755685,54.040059727154727,0.97535665222061474,0.29144283425141393,0.96375860793953638,null,12.916666666666689,null,0,16.887554873914148,null,16.887554873914148,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":169.46792562488665},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,4.6095121500598273,16.868346616568967,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,6.9997641405370077,8.2992889577707327,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,319.76765545894403,290.20535532997718,0.46371977005172493,53.995561415495473,0.97520277476616057,0.29136218896020949,0.96349192581716503,null,13.000000000000023,null,0,16.868346616568967,null,16.868346616568967,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":169.43299988736752},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,4.6044393630731371,16.849149203294598,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,6.9524875212872415,8.2526274026083009,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,319.64466702031825,290.07767345372258,0.46355659777984759,53.951097397898309,0.97504896142731223,0.29128140675746106,0.96322479094844515,null,13.083333333333357,null,0,16.849149203294598,null,16.849149203294598,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":169.39808379899199},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,4.599369439221678,16.829962625245606,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,6.9055256910650282,8.2062281953097944,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,319.52172982687523,289.95005092017794,0.46339347467539638,53.906667647623806,0.9748952121773552,0.29120048745501587,0.96295720271118301,null,13.166666666666691,null,0,16.829962625245606,null,16.829962625245606,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":169.36317735675453},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,4.594302376171548,16.810786873589592,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,6.8588765760146799,8.1600898608621861,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,319.39884385726282,289.82248769420852,0.46323040072186117,53.862272137957319,0.9747415269895856,0.29111943086454722,0.96268916048261,null,13.250000000000025,null,0,16.810786873589592,null,16.810786873589592,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":169.32828055765054},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,4.5892381715923749,16.791621939507511,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,6.8125381158361389,8.1142109325455021,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,319.27600909013779,289.69498374071389,0.46306737590274916,53.817910842209841,0.97458790583731092,0.29103823679755508,0.96242066363938417,null,13.333333333333359,null,0,16.791621939507511,null,16.791621939507511,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":169.29339339867647},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,4.5841768231572244,16.772467814193341,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,6.7665082636967373,8.0685899518861781,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,319.15322550416568,289.56753902462805,0.46290440020158619,53.773583733717089,0.97443434869384971,0.29095690506536553,0.96215171155758861,null,13.416666666666693,null,0,16.772467814193341,null,16.772467814193341,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":169.25851587682973},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,4.5791183285427266,16.753324488854528,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,6.7207849861438671,8.0232254686107201,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,319.0304930780211,289.44015351091946,0.46274147360191487,53.729290785840874,0.97428085553253163,0.29087543547913103,0.9618823036127323,null,13.500000000000027,null,0,16.753324488854528,null,16.753324488854528,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":169.2236479891088},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,4.5740626854289141,16.73419195471142,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,6.675366263017783,7.9781160405995806,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,318.90781179038737,289.31282716459043,0.46257859608729646,53.685031971967248,0.97412742632669735,0.29079382784983038,0.96161243917974981,null,13.583333333333361,null,0,16.73419195471142,null,16.73419195471142,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":169.18878973251307},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,4.569009891499336,16.715070202997648,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,6.6302500873653614,7.9332602338413203,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,318.7851816199568,289.18555995067771,0.46241576764130954,53.640807265507846,0.97397406104969886,0.29071208198826864,0.96134211763300159,null,13.666666666666694,null,0,16.715070202997648,null,16.715070202997648,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":169.15394110404296},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,4.5639599444410281,16.695959224960053,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,6.5854344653542451,7.8886566223870256,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,318.66260254543062,289.05835183425222,0.46225298824755046,53.596616639899509,0.97382075967489923,0.29063019770507725,0.96107133834627323,null,13.750000000000028,null,0,16.695959224960053,null,16.695959224960053,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":169.11910210069991},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,4.5589128419444487,16.676859011858426,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,6.5409174161874519,7.844303788304976,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,318.54007454551879,288.93120278041863,0.46209025788963343,53.55246006860358,0.97366752217567221,0.29054817481071377,0.9608001006927761,null,13.833333333333362,null,0,16.676859011858426,null,16.676859011858426,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":169.08427271948634},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,4.5538685817035853,16.657769554965913,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,6.4966969720188112,7.8002003216355629,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,318.41759759894029,288.80411275431595,0.46192757655118999,53.508337525107066,0.97351434852540342,0.29046601311546238,0.96052840404514772,null,13.916666666666696,null,0,16.657769554965913,null,16.657769554965913,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":169.04945295740569},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,4.5488271614158489,16.638690845568615,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,6.4527711778686232,7.7563448203464755,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,318.29517168442283,288.67708172111679,0.46176494421586922,53.464248982921504,0.97336123869748881,0.29038371242943312,0.96025624777544982,null,14.00000000000003,null,0,16.638690845568615,null,16.638690845568615,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":169.01464281146235},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,4.5437885787821317,16.619622874965799,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,6.4091380915401146,7.7127358902881271,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,318.1727967807031,288.55010964602803,0.46160236086733808,53.420194415583609,0.97320819266533576,0.2903012725625625,0.95998363125517061,null,14.083333333333364,null,0,16.619622874965799,null,16.619622874965799,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":168.97984227866178},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,4.5387528315067769,16.600565634469813,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,6.3657957835363064,7.6693721451493362,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,318.05047286652655,288.42319649429004,0.46143982648928084,53.376173796654825,0.97305521040236287,0.29021869332461336,0.95971055385522352,null,14.166666666666698,null,0,16.600565634469813,null,16.600565634469813,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":168.94505135601034},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,4.5337199172975957,16.58151911540611,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,6.3227423369774725,7.6262522064132554,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,317.92819992064761,288.29634223117722,0.46127734106539908,53.332187099721693,0.97290229188199939,0.29013597452517453,0.95943701494594702,null,14.250000000000032,null,0,16.58151911540611,null,16.58151911540611,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":168.91027004051543},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,4.5286898338658448,16.562483309113187,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,6.2799758475190908,7.5833747033135479,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,317.80597792182948,288.16954682199747,0.46111490457941195,53.288234298395395,0.97274943707768635,0.29005311597366151,0.95916301389710601,null,14.333333333333366,null,0,16.562483309113187,null,16.562483309113187,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":168.87549832918546},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,4.5236625789262268,16.543458206942589,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,6.2374944232703671,7.5407382727908168,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,317.68380684884414,288.04281023209251,0.46095251701505591,53.244315366312009,0.97259664596287487,0.28997011747931539,0.95888855007788898,null,14.4166666666667,null,0,16.543458206942589,null,16.543458206942589,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":168.84073621902982},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,4.5186381501968889,16.524443800258886,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,6.1952961847132508,7.4983415594492664,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,317.56168668047258,287.91613242683752,0.46079017835608493,53.200430277132199,0.97244391851102807,0.28988697885120412,0.95861362285691154,null,14.500000000000034,null,0,16.524443800258886,null,16.524443800258886,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":168.80598370705894},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,4.5136165453994508,16.505440080439801,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,6.1533792646220533,7.4561832155136214,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,317.43961739550451,287.78951337164148,0.46062788858627002,53.156579004541783,0.97229125469561939,0.28980369989822141,0.95833823160221343,null,14.583333333333368,null,0,16.505440080439801,null,16.505440080439801,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":168.77124079028414},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,4.5085977622589386,16.48644703887593,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,6.111741807983428,7.4142619007862764,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,317.31759897273849,287.66295303194659,0.46046564768939957,53.112761522250821,0.97213865449013392,0.28972028042908748,0.9580623756812604,null,14.666666666666702,null,0,16.48644703887593,null,16.48644703887593,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":168.73650746571784},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,4.5035817985038253,16.467464666970937,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,6.0703819719170369,7.372576282604693,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,317.19563139098199,287.53645137322866,0.46030345564927944,53.068977803994159,0.97198611786806743,0.28963672025234866,0.95778605446094345,null,14.750000000000036,null,0,16.467464666970937,null,16.467464666970937,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":168.70178373037339},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,4.4985686518660382,16.448492956141536,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,6.0292979255966692,7.3311250357990394,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,317.07371462905121,287.41000836099687,0.46014131244973211,53.025227823531509,0.97183364480292667,0.28955301917637716,0.95750926730757757,null,14.833333333333369,null,0,16.448492956141536,null,16.448492956141536,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":168.66706958126514},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,4.4935583200809024,16.42953189781732,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,5.9884878501717917,7.2899068426500548,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,316.95184866577119,287.28362396079359,0.45997921807459774,52.981511554646744,0.97168123526822969,0.28946917700937186,0.95723201358690468,null,14.916666666666703,null,0,16.42953189781732,null,16.42953189781732,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":168.63236501540848},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,4.488550800887209,16.410581483440982,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,5.9479499386897761,7.2489203928471699,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,316.8300334799759,287.15729813819462,0.45981717250773313,52.937828971148718,0.97152888923750558,0.28938519355935766,0.95695429266409127,null,15.000000000000037,null,0,16.410581483440982,null,16.410581483440982,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":168.59767002981974},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,4.4835460920271597,16.391641704468132,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,5.9076823960184557,7.2081643834468432,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,316.70826905050802,287.03103085880906,0.45965517573301262,52.894180046870645,0.97137660668429437,0.28930106863418559,0.95667610390372904,null,15.083333333333371,null,0,16.391641704468132,null,16.391641704468132,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":168.56298462151625},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,4.4785441912463568,16.37271255236724,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,5.8676834387692596,7.1676375188311514,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,316.58655535621915,286.90482208827899,0.45949322773432744,52.850564755670007,0.9712243875821468,0.28921680204153266,0.95639744666983417,null,15.166666666666705,null,0,16.37271255236724,null,16.37271255236724,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":168.52830878751638},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,4.4735450962938526,16.353794018619848,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,5.8279512952209087,7.127338510666589,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,316.4648923759695,286.77867179227957,0.45933132849558544,52.806983071428988,0.97107223190462522,0.28913239358890253,0.95611832032584942,null,15.250000000000039,null,0,16.353794018619848,null,16.353794018619848,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":168.4936425248394},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,4.4685488049221114,16.334886094720392,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,5.7884842052434964,7.0872660778631253,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,316.34328008862826,286.6525799365192,0.45916947800071173,52.763434968054241,0.97092013962530255,0.28904784308362447,0.95583872423464111,null,15.333333333333373,null,0,16.334886094720392,null,16.334886094720392,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":168.45898583050567},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,4.4635553148870013,16.315988772176201,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,5.7492804202230969,7.0474189465334698,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,316.22171847307351,286.52654648673928,0.45900767623364847,52.71992041947658,0.97076811071776303,0.28896315033285447,0.95555865775850246,null,15.416666666666707,null,0,16.315988772176201,null,16.315988772176201,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":168.42433870153647},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,4.4585646239477965,16.29710204250749,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,5.7103382029868888,7.0077958499525836,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,316.10020750819183,286.40057140871397,0.45884592317835449,52.676439399651201,0.97061614515560168,0.2888783151435742,0.95527812025915015,null,15.500000000000041,null,0,16.29710204250749,null,16.29710204250749,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":168.38970113495409},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,4.4535767298671889,16.27822589724741,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,5.6716558277287508,6.9683955285173997,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,315.97874717287885,286.27465466825038,0.45868421881880528,52.63299188255769,0.9704642429124245,0.28879333732259171,0.95499711109772678,null,15.583333333333375,null,0,16.27822589724741,null,16.27822589724741,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":168.35507312778182},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,4.44859163041128,16.259360327942016,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,5.6332315799353418,6.9292167297067975,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,315.85733744603891,286.14879623118873,0.45852256313899364,52.589577842199986,0.97031240396184848,0.28870821667654106,0.95471562963479983,null,15.666666666666709,null,0,16.259360327942016,null,16.259360327942016,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":168.32045467704395},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,4.4436093233495546,16.240505326150153,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,5.5950637563126069,6.8902582080417663,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,315.7359783065852,286.02299606340171,0.45836095612292882,52.546197252606021,0.97016062827750205,0.28862295301188273,0.95443367523036227,null,15.750000000000043,null,0,16.240505326150153,null,16.240505326150153,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":168.28584577976574},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,4.4386298064549186,16.22166088344364,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,5.5571506647128768,6.8515187250458256,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,315.61466973343954,285.89725413079475,0.45819939775463636,52.502850087828222,0.97000891583302407,0.28853754613490307,0.95415124724383171,null,15.833333333333377,null,0,16.22166088344364,null,16.22166088344364,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":168.25124643297346},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,4.4336530775036547,16.202826991407054,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,5.5194906240623007,6.812997049205654,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,315.49341170553271,285.77157039930626,0.45803788801815937,52.459536321942977,0.96985726660206462,0.28845199585171472,0.95386834503405116,null,15.91666666666671,null,0,16.202826991407054,null,16.202826991407054,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":168.21665663369433},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,{"$f":"V255*T255/3.413","v":4.4286791342754563},{"$f":"D255*F$23/1000000-F$32/1000","v":16.184003641637879},0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},5.4820819642888621,6.7746919559319307,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,315.37220420180415,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":285.64594483490703},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.45787642689755692},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":52.416255929051005},0.96970568055828477,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28836630196825636},0.95358496795928827,null,16.000000000000043,null,0,16.184003641637879,null,16.184003641637879,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":168.18207637895654},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,161.47535802452717,4.4237079745533778,16.165190825746329,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,5.4449230262507644,6.7366022275204127,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":315.2510472012022},285.52037740360043,0.45771501437690509,52.373008883276839,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96955415767535646},0.28828046429029286,{"$f":"V256/V$59","v":0.95330111537723616},null,{"$f":"B256","v":16.083333333333375},null,0,16.165190825746329,null,16.165190825746329,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":168.1475056657894},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":161.40807662535028},4.4187395961238956,16.146388535355566,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":5.4080121616654075},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":6.6987266531132246},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,315.12994068268381,285.39486807142254,0.45755365044029628,52.329795158769429,0.96940269792696265,0.28819448262341524,0.95301678664501277,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":16.146388535355566},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":16.146388535355566},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":168.11294449122306},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,161.34082326008971,4.4137739967768237,16.127596762101376,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,5.3713477330386423,6.6610640286603635,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,315.00888462521476,285.26941680444151,0.45739233507183963,52.286614729701313,0.96925130128679726,0.28810835677304047,0.95273198111916069,null,16.250000000000039,null,0,16.127596762101376,null,16.127596762101376,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":168.07839285228872},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,4.4088111743054288,16.108815497632619,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,5.3349281135947422,6.6236131568814258,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,314.88787900776975,285.14402356875854,0.4572310682556604,52.243467570269758,0.96909996772856555,0.28802208654441219,0.9524466981556492,null,16.333333333333371,null,0,16.108815497632619,null,16.108815497632619,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":168.04385074601851},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,4.4038511265062654,16.090044733610593,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,5.2987516872064679,6.5863728472275431,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,314.76692380933196,285.01868833050651,0.45706984997590083,52.200353654695078,0.96894869722598298,0.28793567174259943,0.95216093710987038,null,16.416666666666703,null,0,16.090044733610593,null,16.090044733610593,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":168.00931816944569},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,4.3988938511793343,16.071284461709638,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,5.2628168483259943,6.5493419158435371,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,314.64601900889352,284.89341105585106,0.45690868021671915,52.15727295722229,0.96879748975277646,0.28784911217249787,0.95187469733664276,null,16.500000000000036,null,0,16.071284461709638,null,16.071284461709638,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":167.97479511960435},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,4.393939346127973,16.052534673616723,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,5.2271220019159514,6.5125191855302829,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,314.52516458545523,284.76819171098992,0.45674755896229025,52.114225452119911,0.96864634528268378,0.2877624076388291,0.95158797819020957,null,16.583333333333368,null,0,16.052534673616723,null,16.052534673616723,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":167.94028159352965},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,4.3889876091588897,16.033795361031572,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,5.191665563381088,6.4759034857072901,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,314.40436051802675,284.64303026215305,0.45658648619680531,52.071211113680334,0.96849526378945372,0.28767555794614103,0.95130077902423915,null,16.6666666666667,null,0,16.033795361031572,null,16.033795361031572,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":167.90577758825776},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,4.3840386380821874,16.01506651566676,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,5.156445958500365,6.4394936523754858,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,314.28360678562638,284.51792667560272,0.45642546190447164,52.028229916220198,0.9683442452468457,0.28758856289880741,0.95101309919182464,null,16.750000000000032,null,0,16.01506651566676,null,16.01506651566676,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":167.87128310082568},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,4.37909243071128,15.996348129247384,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,5.1214616233593606,6.4032885280802159,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,314.16290336728116,284.39288091763291,0.45626448606951309,51.985281834079245,0.96819328962863049,0.28750142230102843,0.95072493804548452,null,16.833333333333364,null,0,15.996348129247384,null,15.996348129247384,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":167.83679812827162},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,4.3741489848629964,15.977640193511473,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,5.0867110042833374,6.3672869618744485,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,314.04225024202691,284.26789295457007,0.45610355867616936,51.942366841621691,0.96804239690858962,0.28741413595683024,0.95043629493716231,null,16.916666666666696,null,0,15.977640193511473,null,15.977640193511473,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":167.8023226676346},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,4.3692082983574814,15.958942700209597,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,5.0521925577704989,6.3314878092821836,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,313.92164738890818,284.14296275277241,0.45594267970869695,51.899484913234971,0.96789156706051538,0.28732670367006519,0.9501471692182264,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":15.958942700209597},null,15.958942700209597,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":167.76785671595468},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,4.3642703690182501,15.94025564110509,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,5.0179047504258634,6.2958899322620736,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,313.8010947869783,284.01809027863015,0.45578184915136799,51.856636023330481,0.96774080005821106,0.28723912524441153,0.94985756023946966,null,17.083333333333361,null,0,15.94025564110509,null,15.94025564110509,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":167.73340027027294},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,4.3593351946721723,15.921579007973971,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,4.9838460588954838,6.2604921991712432,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,313.68059241529915,283.8932754985654,0.45562106698847094,51.813820146343232,0.96759009587549105,0.28715140048337412,0.94956746735111164,null,17.166666666666693,null,0,15.921579007973971,null,15.921579007973971,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":167.69895332763136},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,4.3544027731494559,15.902912792604898,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,4.9500149698010896,6.2252934847293169,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,313.56014025294161,283.76851837903212,0.45546033320431045,51.771037256731802,0.96743945448618074,0.28706352919028366,0.9492768899027958,null,17.250000000000025,null,0,15.902912792604898,null,15.902912792604898,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":167.664515885073},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,4.3494731022836532,15.884256986799187,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,4.9164099796751826,6.1902926699826457,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,313.43973827898498,283.64381888651593,0.45529964778320697,51.728287328978382,0.96728887586411583,0.28697551116829695,0.94898582724359071,null,17.333333333333357,null,0,15.884256986799187,null,15.884256986799187,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":167.63008793964184},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,4.3445461799116787,15.865611582370867,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,4.883029594896561,6.1554886422687369,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,313.31938647251752,283.51917698753448,0.45513901070949714,51.685570337588956,0.96713835998314335,0.28688734622039691,0.94869427872198964,null,17.416666666666689,null,0,15.865611582370867,null,15.865611582370867,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":167.59566948838287},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,4.3396220038737674,15.846976571146556,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,4.8498723316262033,6.1208802951808821,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,313.1990848126361,283.39459264863689,0.45497842196753358,51.642886257092783,0.96698790681712132,0.2867990341493929,0.94840224368591231,null,17.500000000000021,null,0,15.846976571146556,null,15.846976571146556,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":167.56126052834205},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,4.3347005720134844,15.828351944965444,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,4.8169367157436049,6.0864665285329815,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,313.07883327844627,283.27006583640389,0.4548178815416849,51.6002350620426,0.96683751633991855,0.28671057475792022,0.94810972148270278,null,17.583333333333353,null,0,15.828351944965444,null,15.828351944965444,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":167.52686105656633},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,4.3297818821777536,15.809737695679456,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,4.7842212827835811,6.0522462483245762,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,312.95863184906233,283.14559651744793,0.45465738941633538,51.557616727014903,0.96668718852541458,0.2866219678484403,0.94781671145912971,null,17.666666666666686,null,0,15.809737695679456,null,15.809737695679456,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":167.49247107010359},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,4.3248659322167935,15.791133815152975,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,4.7517245778733459,6.0182183667060682,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,312.83848050360734,283.02118465841289,0.45449694557588571,51.515031226609182,0.96653692334749985,0.28653321322324077,0.94752321296138764,null,17.750000000000018,null,0,15.791133815152975,null,15.791133815152975,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":167.45809056600277},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,4.3199527199841921,15.772540295263134,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,4.7194451556701633,5.9843818019441333,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,312.71837922121296,282.89683022597421,0.4543365500047517,51.472478535448857,0.96638672078007604,0.28644431068443543,0.94722922533509579,null,17.83333333333335,null,0,15.772540295263134,null,15.772540295263134,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":167.42371954131377},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,4.3150422433368361,15.753957127899557,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,4.6873815802992524,5.9507354783873412,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,312.59832798101962,282.77253318683881,0.45417620268736558,51.429958628180373,0.96623658079705532,0.28635526003396439,0.94693474792529941,null,17.916666666666682,null,0,15.753957127899557,null,15.753957127899557,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":167.38935799308743},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,4.3101345001349411,15.735384304964462,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,4.6555324252921881,5.9172783264319531,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,312.47832676217627,282.64829350774477,0.45401590360817479,51.387471479473646,0.96608650337236091,0.28626606107359365,0.94663978007646765,null,18.000000000000014,null,0,15.735384304964462,null,15.735384304964462,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":167.35500591837558},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,4.3052294882420261,15.716821818372562,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,4.6238962735256459,5.8840092824879244,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,312.35837554384085,282.5241111554617,0.45385565275164319,51.345017064021675,0.96593648847992675,0.28617671360491559,0.94634432113249578,null,18.083333333333346,null,0,15.716821818372562,null,15.716821818372562,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":167.32066331423113},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,4.300327205524952,15.698269660051231,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,4.5924717171606284,5.8509272889450923,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,312.23847430517969,282.39998609679031,0.45369545010224954,51.302595356541048,0.9657865360936978,0.28608721742934878,0.9460483704367042,null,18.166666666666679,null,0,15.698269660051231,null,15.698269660051231,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":167.28633017770781},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,4.295427649853873,15.679727821940293,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,4.5612573575819644,5.8180312941395549,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,312.11862302536798,282.27591829856283,0.45353529564448902,51.260206331771428,0.96563664618762968,0.28599757234813777,0.94575192733183788,null,18.250000000000011,null,0,15.679727821940293,null,15.679727821940293,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":167.25200650586041},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,4.2905308191022744,15.66119629599218,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,4.5302518053383123,5.7853202523202354,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,311.99882168358954,282.15190772764242,0.4533751893628718,51.217849964475818,0.9654868187356892,0.28590777816235358,0.9454549911600677,null,18.333333333333343,null,0,15.66119629599218,null,15.66119629599218,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":167.21769229574477},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,4.2856367111469131,15.642675074171716,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,4.4994536800824489,5.7527931236156489,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,311.87907025903684,282.02795435092344,0.45321513124192425,51.175526229440067,0.96533705371185363,0.28581783467289329,0.94515756126298989,null,18.416666666666675,null,0,15.642675074171716,null,15.642675074171716,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":167.18338754441754},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,4.2807453238678983,15.624164148456401,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,4.4688616105120778,5.7204488740008292,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,311.75936873091104,281.90405813533141,0.45305512126618774,51.133235101473673,0.96518735109011145,0.28572774168048026,0.94485963698162578,null,18.500000000000007,null,0,15.624164148456401,null,15.624164148456401,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":167.14909224893646},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,4.2758566551486075,15.605663510836106,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,4.438474234310867,5.6882864752644728,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,311.63971707842194,281.78021904782275,0.4528951594202193,51.090976555408929,0.96503771084446144,0.28563749898566387,0.94456121765642143,null,18.583333333333339,null,0,15.605663510836106,null,15.605663510836106,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":167.11480640636029},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,4.2709707028757133,15.58717315331317,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,4.4082901980899667,5.6563049049762446,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,311.52011528078805,281.65643705538491,0.4527352456885918,51.048750566101091,0.96488813294891407,0.28554710638882008,0.94426230262724942,null,18.666666666666671,null,0,15.58717315331317,null,15.58717315331317,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":167.08053001374867},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,4.2660874649392087,15.568693067902498,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,4.378308157329923,5.6245031464542734,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,311.40056331723656,281.53271212503631,0.45257538005589315,51.006557108428808,0.96473861737748967,0.28545656369015071,0.94396289123340671,null,18.750000000000004,null,0,15.568693067902498,null,15.568693067902498,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":167.04626306816223},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,4.261206939232359,15.55022324663139,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,4.3485267763228794,5.5928801887328401,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,311.28106116700314,281.40904422382619,0.45241556250672688,50.964396157293493,0.96458916410421991,0.28536587068968394,0.94366298281361594,null,18.833333333333336,null,0,15.55022324663139,null,15.55022324663139,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":167.01200556666259},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,4.2563291236517378,15.531763681539648,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,4.3189447281152367,5.5614350265302308,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,311.16160880933234,281.28543331883469,0.45225579302571173,50.922267687619723,0.96443977310314755,0.28527502718727438,0.94336257670602541,null,18.916666666666668,null,0,15.531763681539648,null,15.531763681539648,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":166.97775750631243},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,4.2514540160971848,15.513314364679445,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,4.2895606944506239,5.5301666602167892,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,311.04220622347725,281.16187937717268,0.45209607159748211,50.880171674354813,0.96429044434832556,0.2851840329826027,0.94306167224820892,null,19,null,0,15.513314364679445,null,15.513314364679445,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":166.94351888417526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,4.246581614471844,15.494875288115459,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,4.2603733657132814,5.4990740957831123,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,310.92285338869959,281.03838236598182,0.45193639820668741,50.838108092469241,0.96414117781381814,0.28509288787517584,0.94276026877716512,null,19.083333333333332,null,0,15.494875288115459,null,15.494875288115459,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":166.90928969731567},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,4.241711916682136,15.476446443924761,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,4.2313814408718091,5.4681563448085022,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,310.80355028426976,280.91494225243434,0.45177677283799222,50.796076916956309,0.96399197347369991,0.28500159166432704,0.94245836562931862,null,19.166666666666664,null,0,15.476446443924761,null,15.476446443924761,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":166.8750699427992},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,4.2368449206377505,15.458027824196801,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,4.202583627423226,5.4374124244294944,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,310.68429688946679,280.79155900373325,0.45161719547607693,50.754078122832027,0.96384283130205695,0.284910144149216,0.94215596214052022,null,19.249999999999996,null,0,15.458027824196801,null,15.458027824196801,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":166.84085961769233},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,4.2319806242516558,15.439619421033431,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,4.1739786413374595,5.4068413573086369,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,310.56509318357831,280.66823258711196,0.45145766610563653,50.712111685135341,0.96369375127298529,0.28481854512882832,0.94185305764604454,null,19.333333333333329,null,0,15.439619421033431,null,15.439619421033431,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":166.8066587190626},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,4.2271190254401008,15.421221226548923,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,4.1455652070021687,5.3764421716034141,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,310.44593914590058,280.54496296983461,0.45129818471138161,50.670177578927991,0.96354473336059265,0.2847267944019764,0.94154965148059411,null,19.416666666666661,null,0,15.421221226548923,null,15.421221226548923,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":166.77246724397838},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,4.2222601221226093,15.402833232869938,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,4.1173420571679191,5.3462139009353589,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,310.32683475573856,280.42175011919568,0.45113875127803738,50.628275779294626,0.96339577753899663,0.28463489176729845,0.94124574297829489,null,19.499999999999993,null,0,15.402833232869938,null,15.402833232869938,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":166.73828518950918},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,4.2174039122219575,15.384455432135448,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,4.0893079328937016,5.3161555843593256,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,310.20777999240579,280.29859400252036,0.45097936579034503,50.586406261342404,0.96324688378232637,0.28454283702325939,0.94094133147269998,null,19.583333333333325,null,0,15.384455432135448,null,15.384455432135448,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":166.70411255272541},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,4.2125503936641939,15.366087816496812,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,4.0614615834928367,5.2862662663329427,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,310.0887748352244,280.17549458716377,0.45082002823305978,50.544569000201278,0.96309805206472143,0.28445062996815029,0.94063641629678763,null,19.666666666666657,null,0,15.366087816496812,null,15.366087816496812,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":166.66994933069833},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,4.2076995643786255,15.347730378117708,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,4.0338017664792041,5.256544996686241,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,309.96981926352515,280.05245184051176,0.45066073859095279,50.502763971023853,0.96294928236033195,0.28435827040008849,0.94033099678296161,null,19.749999999999989,null,0,15.347730378117708,null,15.347730378117708,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":166.63579552050044},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,4.2028514222978304,15.329383109174209,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,4.0063272475138483,5.2269908305914434,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,309.85091325664746,279.92946572998034,0.45050149684880958,50.460991148985471,0.96280057464331958,0.28426575811701804,0.94002507226305265,null,19.833333333333321,null,0,15.329383109174209,null,15.329383109174209,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":166.60165111920497},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,4.1980059653576269,15.31104600185464,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,3.9790368003518752,5.1976028285329301,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,309.73205679393931,279.80653622301577,0.45034230299143096,50.419250509283984,0.96265192888785589,0.28417309291670889,0.93971864206831557,null,19.916666666666654,null,0,15.31104600185464,null,15.31104600185464,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":166.56751612388629},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,19.999999999999986,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":166.5333905316196},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":166.49954696904109},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":166.46598195430272},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":166.43269206263597},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":166.3996739251869},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":166.36692422787971},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":166.33443971030781},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":166.30221716465178},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":166.27025343462353},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":166.23854541443549},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":166.20709004779479},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":166.17588432692108},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":166.14492529158784},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":166.11421002818639},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":166.08373566881161},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":166.05349939036944},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V319*T319/3.413","v":4.193163191497101},{"$f":"D319*F$23/1000000-F$32/1000","v":15.292719048359695},0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,309.61324985475733,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":279.68366328709453},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.45018315700363265},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":50.377542027139896},0.96250334506812363,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28408027459675772},0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":166.02349841370503},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":309.61324985475733},279.68366328709453,0.45018315700363265,50.377542027139896,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.96250334506812363},0.28408027459675772,{"$f":"V320/V$59","v":0.93941170552943243},null,{"$f":"B320","v":20},null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":165.99373000275119},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":158.34324838761333},4.193163191497101,15.292719048359695,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":15.292719048359695},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":15.292719048359695},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":165.96419146369664},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":165.93488014417323},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":165.9057934324623},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":165.87692875671863},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":165.84828358421251},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":165.81985542058905},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":165.79164180914387},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":165.76364033011558},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":165.73584859999386},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":165.70826427084319},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":165.68088502964162},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":165.65370859763411},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":165.62673272970048},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":165.59995521373693},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":165.57337387005151},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":165.54698655077254},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":165.52079113927016},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":165.49478554959026},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":165.46896772590082},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":165.44333564195017},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":165.41788730053679},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":165.39262073299065},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":165.36753399866546},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":165.34262518444189},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":165.31789240424109},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":165.29333379854876},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":165.26894753394899},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":165.2447318026681},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":165.22068482212785},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":165.19680483450804},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":165.17309010631809},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":165.14953892797774},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":165.12614961340606},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":165.1029204996191},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":165.07984994633583},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":165.05693633559187},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":165.03417807136145},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":165.01157357918663},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":164.98912130581436},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":164.96681971884053},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":164.94466730636154},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":164.92266257663238},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":164.90080405773199},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":164.87909029723494},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":164.85751986188964},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":164.83609133730323},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":164.81480332763212},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":164.79365445527912},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":164.77264336059619},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":164.75176870159302},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":164.73102915365135},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":164.71042340924478},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":164.68995017766397},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":164.66960818474718},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":164.64939617261575},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":164.62931289941511},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":164.60935713906022},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":164.58952768098601},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":164.56982332990285},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":164.55024290555602},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":164.5307852424904},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":164.5114491898189},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V383*T383/3.413","v":4.193163191497101},{"$f":"D383*F$23/1000000-F$32/1000","v":15.292719048359695},0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,309.61324985475733,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":279.68366328709453},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.45018315700363265},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":50.377542027139896},0.96250334506812363,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28408027459675772},0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":164.49223361099584},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":309.61324985475733},279.68366328709453,0.45018315700363265,50.377542027139896,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.96250334506812363},0.28408027459675772,{"$f":"V384/V$59","v":0.93941170552943243},null,{"$f":"B384","v":20},null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":164.47313738359404},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":158.34324838761333},4.193163191497101,15.292719048359695,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":15.292719048359695},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":15.292719048359695},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":164.45415939908636},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":164.43529856263123},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":164.41655379286195},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":164.39792402168021},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":164.3794081940531},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":164.36100526781397},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":164.34271421346688},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":164.32453401399459},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":164.30646366467019},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":164.28850217287183},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":164.2706485579011},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":164.25290185080445},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":164.23526109419791},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":164.21772534209498},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":164.2002936597375},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":164.18296512342945},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":164.16573882037395},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":164.14861384851289},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":164.13158931636951},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":164.11466434289363},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":164.09783805730973},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":164.0811095989676},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":164.06447811719556},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":164.04794277115633},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":164.03150272970518},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":164.01515717125091},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":163.99890528361874},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":163.98274626391586},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":163.96667931839934},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":163.95070366234597},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":163.93481851992465},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":163.91902312407069},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":163.90331671636235},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":163.8876985468996},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":163.8721678741845},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":163.85672396500416},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":163.84136609431505},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":163.82609354512977},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":163.81090560840536},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V424*T424/3.413","v":4.193163191497101},{"$f":"D424*F$23/1000000-F$32/1000","v":15.292719048359695},{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.61324985475733},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":279.68366328709453},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.45018315700363265},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.377542027139896},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.96250334506812363},0.28408027459675772,{"$f":"V424/V$59","v":0.93941170552943243},null,{"$f":"B424","v":20},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":15.292719048359695},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":15.292719048359695},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":163.79580158293356},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":163.78078077523298},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":163.76584249944281},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":163.75098607721864},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":163.73621083762956},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":163.72151611705732},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":163.7069012590969},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":163.69236561445874},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":163.67790854087266},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":163.66352940299328},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":163.64922757230678},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":163.63500242703952},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":163.6208533520678},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":163.60677973882926},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":163.59278098523561},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":163.57885649558676},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":163.56500568048631},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":163.55122795675842},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":163.53752274736593},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":163.52388948132986},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":163.51032759364998},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":163.49683652522691},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":163.48341572278522},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28408027459675772},0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":163.47006463879777},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":163.45678273141129},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":158.34324838761333},4.193163191497101,15.292719048359695,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":163.44356946437307},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":163.43042430695874},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":163.4173467339013},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":163.40433622532109},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":163.39139226665688},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":163.37851434859812},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":163.365701967018},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":163.35295462290784},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":163.34027182231216},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":163.32765307626497},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":163.31509790072681},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":163.302605816523},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.29017634928263},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.27780902937849},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.26550339186784},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.25325897643438},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.24107532733061},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.2289519933214},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.21688852762827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.20488448787455},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.19293943603114},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.18105293836342},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.1692245653787},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.1574538917744},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.14574049638713},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.13408396214251},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.12248387600565},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.11093982893223},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.0994514158206},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.08801823546432},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.07663989050545},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.06531598738846},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.05404613631501},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.04282995119902},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.03166704962283},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.02055705279341},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.00949958549981},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":162.99849427607083},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":162.98754075633329},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,{"$f":"V488*T488/3.413","v":4.193163191497101},{"$f":"D488*F$23/1000000-F$32/1000","v":15.292719048359695},{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.61324985475733},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":279.68366328709453},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.45018315700363265},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.377542027139896},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.96250334506812363},0.28408027459675772,{"$f":"V488/V$59","v":0.93941170552943243},null,{"$f":"B488","v":20},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":15.292719048359695},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":15.292719048359695},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":162.976638661571},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":162.96578763048444},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":162.95498730515064},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":162.94423733098387},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":162.93353735669695},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":162.92288703426289},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":162.9122860188771},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":162.90173396892035},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":162.89123054592196},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":162.88077541452353},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":162.87036824244345},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":162.86000870044154},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":162.84969646228438},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":162.8394312047111},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":162.82921260739951},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":162.81904035293286},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":162.80891412676698},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":162.79883361719777},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":162.78879851532932},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":162.77880851504233},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":162.76886331296288},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":162.75896260843189},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":162.7491061034747},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28408027459675772},0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.7392935027712},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.72952451362639},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":158.34324838761333},4.193163191497101,15.292719048359695,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.71979884594123},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.71011621218383},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.7004763273614},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.69087890899189},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.68132367707676},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.67181035407356},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.66233866486903},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.65290833675274},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.64351909939077},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.63417068479995},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.62486282732232},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.6155952636},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.60636773255032},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.59717997534142},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.58803173536779},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.57892275822667},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.5698527916943},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.56082158570268},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.55182889231654},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.54287446571078},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.53395806214795},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.52507943995613},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.51623835950718},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.50743458319516},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.49866787541498},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.48993800254144},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.48124473290846},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.47258783678859},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,{"$f":"IF(ROUND(F$48-B541,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.46396708637278},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.45538225575035},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.193163191497101,15.292719048359695,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.61324985475733,279.68366328709453,0.45018315700363265,50.377542027139896,0.96250334506812363,0.28408027459675772,0.93941170552943243,null,20,null,0,15.292719048359695,null,15.292719048359695,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.44683312088935},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":2390.0509770391882},{"$f":"SUM(M63:M543)","v":2637.9725064091367},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},3.6074901572348994E-2,"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB554:AB1035)","v":{"$error":"#DIV/0!"}},null,{"$f":"MIN(AD554:AD1034)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE554:AE1034)","v":{"$error":"#DIV/0!"}}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D554*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":344.01046758825942},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":315.50048704896511},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.49553087303303445},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":63.06703061401555},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E554-E63","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":162.47287703557629},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F554+G554)=0,0,B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=1,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=2,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=3,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=4,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=5,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=6,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=7,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=8,$AH554,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.96354166666666},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555<1, B555,N554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":343.94484258825941},315.43165187327531,0.49544566713094196,63.041650448392915,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99991837792834115},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA554>0,AB554,E555)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F555+G555)=0,0,B555)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=1,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=2,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=3,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=4,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=5,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=6,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=7,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=8,$AH555,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556<1, B556,N555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA555>0,AB555,E556)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.25,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.33333333333333331,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.41666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.49999999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.58333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.66666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.83333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.91666666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.0833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.1666666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.2499999999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4166666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4999999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.5833333333333328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.7499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.8333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9166666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.0833333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.1666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.2499999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.4166666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5833333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.7500000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.9166666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0833333333333344,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.1666666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.2500000000000013,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.4166666666666683,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5000000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5833333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.6666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.7500000000000022,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.8333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.9166666666666692,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0000000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0833333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.1666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.2500000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.4166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5833333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9166666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.0833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.1666666666666652,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.2499999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.3333333333333313,{"$error":"#DIV/0!"},{"$f":"V618*T618/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D618*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I618/(1+$H$38)^B618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E618-E127","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F619+G619)=0,0,B619)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=1,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=2,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=3,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=4,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=5,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=6,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=7,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=8,$AH619,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J620<1, B620,N619)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA619>0,AB619,E620)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.5833333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.6666666666666634,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.7499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.8333333333333295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9166666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9999999999999956,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.1666666666666616,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.2499999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.3333333333333277,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4999999999999938,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.5833333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.6666666666666599,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.8333333333333259,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.916666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.999999999999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.083333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.1666666666666581,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.2499999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.3333333333333242,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4999999999999902,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.5833333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.6666666666666563,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.7499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.8333333333333224,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9166666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9999999999999885,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.0833333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.1666666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.2499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.3333333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4999999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.666666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.8333333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9999999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.1666666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.2499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.3333333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4999999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.5833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.9166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.000000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.083333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.16666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.250000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.416666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.500000000000005,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.666666666666673,{"$error":"#DIV/0!"},{"$f":"V682*T682/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D682*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I682/(1+$H$38)^B682","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E682-E191","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.750000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F683+G683)=0,0,B683)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=1,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=2,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=3,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=4,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=5,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=6,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=7,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=8,$AH683,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J684<1, B684,N683)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA683>0,AB683,E684)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.916666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.083333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.166666666666677,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.333333333333345,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.416666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.500000000000012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.583333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.66666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.750000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.833333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.000000000000016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.08333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.166666666666684,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.250000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.333333333333352,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.416666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.50000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.750000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.833333333333355,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.916666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.000000000000023,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.083333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.166666666666691,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.333333333333359,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.416666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.500000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.583333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.666666666666694,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.750000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.833333333333362,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.00000000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.083333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.166666666666698,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.250000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.333333333333366,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.4166666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.500000000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.666666666666702,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.750000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.833333333333369,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.916666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.000000000000037,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.083333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.166666666666705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.333333333333373,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.416666666666707,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.500000000000041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.583333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.666666666666709,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.750000000000043,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.833333333333377,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.91666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.000000000000043,{"$error":"#DIV/0!"},{"$f":"V746*T746/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D746*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I746/(1+$H$38)^B746","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E746-E255","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.083333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F747+G747)=0,0,B747)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=1,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=2,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=3,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=4,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=5,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=6,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=7,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=8,$AH747,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J748<1, B748,N747)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA747>0,AB747,E748)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.333333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.416666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.500000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.6666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.750000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.833333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.000000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA757>0,AB757,E758)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.083333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA758>0,AB758,E759)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.166666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.416666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.500000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.666666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.750000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.83333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.000000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.083333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.333333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.416666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.500000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.666666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.750000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.833333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.916666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.083333333333332,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.166666666666664,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.249999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.333333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.416666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.666666666666657,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.749999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.916666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.999999999999986,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.083333333333318,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.16666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.249999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.333333333333314,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.416666666666647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.499999999999979,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.583333333333311,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.666666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.749999999999975,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.833333333333307,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.916666666666639,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.999999999999972,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.083333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.166666666666636,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.249999999999968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.3333333333333,{"$error":"#DIV/0!"},{"$f":"V810*T810/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D810*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I810/(1+$H$38)^B810","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E810-E319","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.416666666666632,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F811+G811)=0,0,B811)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=1,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=2,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=3,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=4,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=5,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=6,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=7,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=8,$AH811,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J812<1, B812,N811)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.583333333333297,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.666666666666629,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.749999999999961,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.833333333333293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.916666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.999999999999957,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.08333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.166666666666622,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.249999999999954,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.333333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.416666666666618,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA822>0,AB822,E823)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.49999999999995,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.583333333333282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.666666666666615,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.749999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.833333333333279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.916666666666611,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.999999999999943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.083333333333275,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.24999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.333333333333272,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.416666666666604,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.499999999999936,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.583333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.6666666666666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.749999999999932,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.833333333333265,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.916666666666597,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.999999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.083333333333261,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.166666666666593,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.249999999999925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.333333333333258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.41666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.499999999999922,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.583333333333254,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.666666666666586,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.749999999999918,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.83333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.916666666666583,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.999999999999915,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.083333333333247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.166666666666579,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.249999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.333333333333243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.416666666666575,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.499999999999908,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.58333333333324,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.666666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.749999999999904,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.833333333333236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.916666666666568,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.999999999999901,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.083333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.166666666666565,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.249999999999897,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.333333333333229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.416666666666561,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.583333333333226,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.666666666666558,{"$error":"#DIV/0!"},{"$f":"V874*T874/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D874*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I874/(1+$H$38)^B874","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E874-E383","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.74999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F875+G875)=0,0,B875)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=1,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=2,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=3,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=4,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=5,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=6,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=7,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=8,$AH875,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J876<1, B876,N875)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.916666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.999999999999886,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.083333333333218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.166666666666551,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.249999999999883,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.333333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.416666666666547,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.499999999999879,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.583333333333211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.666666666666544,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.749999999999876,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA886>0,AB886,E887)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.833333333333208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.91666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.999999999999872,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.083333333333204,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.166666666666536,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.249999999999869,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.333333333333201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.416666666666533,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.499999999999865,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.583333333333197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.666666666666529,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.749999999999861,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.833333333333194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.916666666666526,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.999999999999858,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.08333333333319,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.166666666666522,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.249999999999854,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.333333333333186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.416666666666519,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.499999999999851,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.583333333333183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.666666666666515,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.749999999999847,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.833333333333179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.916666666666512,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.999999999999844,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V915*T915/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D915*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I915/(1+$H$38)^B915","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E915-E424","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA914>0,AB914,E915)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F939+G939)=0,0,B939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG939=8,$AH939,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V979*T979/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D979*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I979/(1+$H$38)^B979","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E979-E488","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA978>0,AB978,E979)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG1003=8,$AH1003,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1034>H$48-5,0,IF(C1034 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"E1034-E543","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K554:K1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L554:L1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M554:M1034)","v":{"$error":"#DIV/0!"}},{"$f":"N1034","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1036=0,0,B1036)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary","index":28,"n_rows":98,"n_cols":21,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE'!D7","v":20},{"$f":"'EERE COE'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.4576605831148171E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary'!Q71","v":105125.72763440812},{"$f":"'LCOE Binary'!R71","v":51221.694561922486},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash'!Q71","v":105125.72763440812},{"$f":"'LCOE Flash'!R71","v":51221.694561922486},null,null,null,null,null,null,null,null,null,null,null,"power sales",{"$f":"'Summary A1'!H279","v":20}]
[]
[null,"REFERENCE SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":105125.72763440812},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output","yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1'!E63)","v":19.999999999999993},null,null,null,{"$f":"('Reservoir F1'!E63)","v":20.001876672942583},null,null,null,null,{"$f":"'Reservoir B1'!E63","v":19.999999999999993},{"$f":"'Reservoir F1'!E63","v":20.001876672942583},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E63,'Reservoir B1'!E63)","v":19.999999999999993},0,{"$f":"N9/R$5","v":0.99999999999999967},{"$f":"C9/30","v":0.66666666666666641},{"$f":"(Q9)","v":0.66666666666666641},{"$f":"(P9*8760*$R$2)/(1+$R$4)^$O9","v":8321.9999999999964},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$O9","v":5547.9999999999982},5547.9999999999982]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1'!E63,AVERAGE('Reservoir B1'!E63:E74))","v":19.892398728589097},{"$f":"SUM('Reservoir B1'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1'!E63,AVERAGE('Reservoir F1'!E63:E74))","v":19.886577316643894},{"$f":"SUM('Reservoir F1'!I63:I74)","v":0},null,{"$f":"IF($J$3=\"Flash\",G10,IF($J$2=\"Annual Decline Rate\",C10,E10))","v":19.892398728589097},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1'!E75","v":19.764681772249542},{"$f":"'Reservoir F1'!E75","v":19.750634970727152},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E75,'Reservoir B1'!E75)","v":19.764681772249542},1,{"$f":"N10/R$5","v":0.98823408861247708},{"$f":"C10/30","v":0.66307995761963656},{"$f":"R$9/(1+R$3)^O10","v":0.65708854593638932},{"$f":"(P10*8760*$R$2)/(1+$R$4)^$O10","v":7686.0598929280695},{"$f":"(Q10*8760*$R$2)/(1+$R$4)^$O10","v":5157.1508479538452},5110.5522236286279]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1'!E75,AVERAGE('Reservoir B1'!E75:E86))","v":19.655702542988958},{"$f":"SUM('Reservoir B1'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1'!E75,AVERAGE('Reservoir F1'!E75:E86))","v":19.636146500921647},{"$f":"SUM('Reservoir F1'!I75:I86)","v":0},null,{"$f":"IF(J$3=\"Flash\",G11,IF(J$2=\"Annual Decline Rate\",C11,E11))","v":19.655702542988958},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1'!E87","v":19.526385097456046},{"$f":"'Reservoir F1'!E87","v":19.501159076432636},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E87,'Reservoir B1'!E87)","v":19.526385097456046},2,0.97631925487280236,0.65519008476629859,{"$f":"R$9/(1+R$3)^O11","v":0.64764803580119779},{"$f":"(P11*8760*$R$2)/(1+$R$4)^$O11","v":7096.62751249145},{"$f":"(Q11*8760*$R$2)/(1+$R$4)^$O11","v":4762.4175783257369},{"$f":"(R11*8760*$R$2)/(1+$R$4)^$O11","v":4707.5962563870798}]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1'!E87,AVERAGE('Reservoir B1'!E87:E98))","v":19.416098530300527},{"$f":"SUM('Reservoir B1'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1'!E87,AVERAGE('Reservoir F1'!E87:E98))","v":19.387472910995204},{"$f":"SUM('Reservoir F1'!I87:I98)","v":0},null,19.416098530300527,0,{"$f":"'Reservoir B1'!E99","v":19.285263473606118},{"$f":"'Reservoir F1'!E99","v":19.253430322049088},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E99,'Reservoir B1'!E99)","v":19.285263473606118},3,0.9642631736803059,0.64720328434335095,0.63834315918475171,6550.462417537593,4396.601370160367,4336.4124938761361]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1'!E99,AVERAGE('Reservoir B1'!E99:E110))","v":19.17373871832881},{"$f":"SUM('Reservoir B1'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1'!E99,AVERAGE('Reservoir F1'!E99:E110))","v":19.140538022030132},{"$f":"SUM('Reservoir F1'!I99:I110)","v":0},null,19.17373871832881,0,{"$f":"'Reservoir B1'!E111","v":19.041467199609261},{"$f":"'Reservoir F1'!E111","v":19.0074303512515},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E111,'Reservoir B1'!E111)","v":19.041467199609261},4,0.95207335998046305,0.6391246239442937,0.62917196741572456,6044.5366337035257,4057.6833312640401,3994.4957666095274]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1'!E111,AVERAGE('Reservoir B1'!E111:E122))","v":18.928771957520262},{"$f":"SUM('Reservoir B1'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1'!E111,AVERAGE('Reservoir F1'!E111:E122))","v":18.895323619119761},{"$f":"SUM('Reservoir F1'!I111:I122)","v":0},null,18.928771957520262,0,{"$f":"'Reservoir B1'!E123","v":18.795143422571947},{"$f":"'Reservoir F1'!E123","v":18.763141115584077},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E123,'Reservoir B1'!E123)","v":18.795143422571947},5,0.93975717112859736,0.63095906525067535,0.62013253981970384,5576.0219084603532,3743.7773068059851,3679.5384322857726]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1'!E123,AVERAGE('Reservoir B1'!E123:E134))","v":18.681343967955264},{"$f":"SUM('Reservoir B1'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1'!E123,AVERAGE('Reservoir F1'!E123:E134))","v":18.651811793515016},{"$f":"SUM('Reservoir F1'!I123:I134)","v":0},null,18.681343967955264,0,{"$f":"'Reservoir B1'!E135","v":18.546436184459218},{"$f":"'Reservoir F1'!E135","v":18.52054487074307},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E135,'Reservoir B1'!E135)","v":18.546436184459218},6,0.92732180922296092,0.62271146559850876,0.61122298331695413,5142.2776162589162,3453.1218818397101,3389.41480119774]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1'!E135,AVERAGE('Reservoir B1'!E135:E146))","v":18.431597385732434},{"$f":"SUM('Reservoir B1'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1'!E135,AVERAGE('Reservoir F1'!E135:E146))","v":18.409984938950533},{"$f":"SUM('Reservoir F1'!I135:I146)","v":0},null,18.431597385732434,0,{"$f":"'Reservoir B1'!E147","v":18.295486468153779},{"$f":"'Reservoir F1'!E147","v":18.279624172953476},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E147,'Reservoir B1'!E147)","v":18.295486468153779},7,0.91477432340768894,0.61438657952441444,0.60244143202595912,4740.8392928370204,3184.0727955182988,3122.1667896649046]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1'!E147,AVERAGE('Reservoir B1'!E147:E158))","v":18.17967180875549},{"$f":"SUM('Reservoir B1'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1'!E147,AVERAGE('Reservoir F1'!E147:E158))","v":18.169825748062912},{"$f":"SUM('Reservoir F1'!I147:I158)","v":0},null,18.17967180875549,0,{"$f":"'Reservoir B1'!E159","v":18.042432242922345},{"$f":"'Reservoir F1'!E159","v":18.040361875435408},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E159,'Reservoir B1'!E159)","v":18.042432242922345},8,0.9021216121461173,0.60598906029184962,0.59378604687266057,4369.4077768768902,2935.095753268195,2875.9907046613985]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1'!E159,AVERAGE('Reservoir B1'!E159:E170))","v":17.925703841932201},{"$f":"SUM('Reservoir B1'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1'!E159,AVERAGE('Reservoir F1'!E159:E170))","v":17.931317208896605},{"$f":"SUM('Reservoir F1'!I159:I170)","v":0},null,17.925703841932201,0,{"$f":"'Reservoir B1'!E171","v":17.78740850930069},{"$f":"'Reservoir F1'!E171","v":17.802741124956206},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E171,'Reservoir B1'!E171)","v":17.78740850930069},9,0.88937042546503453,0.59752346139774004,0.58525501520531009,4025.8389366043448,2704.7596227093095,2649.2250704474727]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1'!E171,AVERAGE('Reservoir B1'!E171:E182))","v":17.669827141796254},{"$f":"SUM('Reservoir B1'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1'!E171,AVERAGE('Reservoir F1'!E171:E182))","v":17.694442601493865},{"$f":"SUM('Reservoir F1'!I171:I182)","v":0},null,17.669827141796254,0,{"$f":"'Reservoir B1'!E183","v":17.53054734340612},{"$f":"'Reservoir F1'!E183","v":17.566745358464157},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E183,'Reservoir B1'!E183)","v":17.53054734340612},10,0.87652736717030599,0.58899423805987516,0.57684655041485511,3708.1339585592136,2491.7299987978308,2440.3394150447093]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1'!E183,AVERAGE('Reservoir B1'!E183:E194))","v":17.412172460560512},{"$f":"SUM('Reservoir B1'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1'!E183,AVERAGE('Reservoir F1'!E183:E194))","v":17.459185494564423},{"$f":"SUM('Reservoir F1'!I183:I194)","v":0},null,17.412172460560512,0,{"$f":"'Reservoir B1'!E195","v":17.271977940685804},{"$f":"'Reservoir F1'!E195","v":17.33235829980018},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E195,'Reservoir B1'!E195)","v":17.271977940685804},11,0.86359889703429027,0.58040574868535044,0.56855889156077899,3414.4301756077125,2294.7631234975497,2247.9239408733461]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1'!E195,AVERAGE('Reservoir B1'!E195:E206))","v":17.152867689611067},{"$f":"SUM('Reservoir B1'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1'!E195,AVERAGE('Reservoir F1'!E195:E206))","v":17.225529742231554},{"$f":"SUM('Reservoir F1'!I195:I206)","v":0},null,17.152867689611067,0,{"$f":"'Reservoir B1'!E207","v":17.011826659112216},{"$f":"'Reservoir F1'!E207","v":17.099563956483721},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E207,'Reservoir B1'!E207)","v":17.011826659112216},12,0.85059133295561085,0.57176225632036892,0.56039030300231651,3142.9924112818112,2112.7001452365685,2070.6800098374756]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1'!E207,AVERAGE('Reservoir B1'!E207:E218))","v":16.892037902450884},{"$f":"SUM('Reservoir B1'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1'!E207,AVERAGE('Reservoir F1'!E207:E218))","v":16.993459480850426},{"$f":"SUM('Reservoir F1'!I207:I218)","v":0},null,16.892037902450884,0,{"$f":"'Reservoir B1'!E219","v":16.750217061830689},{"$f":"'Reservoir F1'!E219","v":16.868346616568967},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E219,'Reservoir B1'!E219)","v":16.750217061830689},13,0.8375108530915345,0.56306793008169609,0.55233907403496729,2892.2048176890135,1944.4617034598314,1907.4113786406385]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1'!E219,AVERAGE('Reservoir B1'!E219:E230))","v":16.629805397101126},{"$f":"SUM('Reservoir B1'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1'!E219,AVERAGE('Reservoir F1'!E219:E230))","v":16.762959125895634},{"$f":"SUM('Reservoir F1'!I219:I230)","v":0},null,16.629805397101126,0,{"$f":"'Reservoir B1'!E231","v":16.487269959270769},{"$f":"'Reservoir F1'!E231","v":16.638690845568615},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E231,'Reservoir B1'!E231)","v":16.487269959270769},14,0.82436349796353847,0.5543268465700375,0.54440351853223279,2660.5631845198313,1789.0428237282847,1757.0161251778056]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1'!E231,AVERAGE('Reservoir B1'!E231:E242))","v":16.366289737968557},{"$f":"SUM('Reservoir B1'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1'!E231,AVERAGE('Reservoir F1'!E231:E242))","v":16.534013368914209},{"$f":"SUM('Reservoir F1'!I231:I242)","v":0},null,16.366289737968557,0,{"$f":"'Reservoir B1'!E243","v":16.223103450727017},{"$f":"'Reservoir F1'!E243","v":16.410581483440982},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E243,'Reservoir B1'!E243)","v":16.223103450727017},15,0.81115517253635083,0.54554299126561856,0.53658197459249857,2446.6676970634867,1645.5081090284993,1618.4792115138409]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1'!E243,AVERAGE('Reservoir B1'!E243:E254))","v":16.101607797186436},{"$f":"SUM('Reservoir B1'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1'!E243,AVERAGE('Reservoir F1'!E243:E254))","v":16.306607174540876},{"$f":"SUM('Reservoir F1'!I243:I254)","v":0},null,16.101607797186436,0,{"$f":"'Reservoir B1'!E255","v":15.957832965417911},{"$f":"'Reservoir F1'!E255","v":16.184003641637879},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E255,'Reservoir B1'!E255)","v":15.957832965417911},16,0.79789164827089554,0.53672025990621453,0.52887280419099236,2249.2161216115132,1512.9872132296312,1490.8656332550061]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1'!E255,AVERAGE('Reservoir B1'!E255:E266))","v":15.835873795436877},{"$f":"SUM('Reservoir B1'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1'!E255,AVERAGE('Reservoir F1'!E255:E266))","v":16.080725777572329},{"$f":"SUM('Reservoir F1'!I255:I266)","v":0},null,15.835873795436877,0,{"$f":"'Reservoir B1'!E267","v":15.691571303029828},{"$f":"'Reservoir F1'!E267","v":15.958942700209597},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E267,'Reservoir B1'!E267)","v":15.691571303029828},17,0.78457856515149138,0.52786245984789593,0.52127439283674004,2066.9973971652771,1390.6705829468931,1373.3141090776633]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1'!E267,AVERAGE('Reservoir B1'!E267:E278))","v":15.569199342261564},{"$f":"SUM('Reservoir B1'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1'!E267,AVERAGE('Reservoir F1'!E267:E278))","v":15.85635468009756},{"$f":"SUM('Reservoir F1'!I267:I278)","v":0},null,15.569199342261564,0,{"$f":"'Reservoir B1'!E279","v":15.424428673753104},{"$f":"'Reservoir F1'!E279","v":15.735384304964462},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E279,'Reservoir B1'!E279)","v":15.424428673753104},18,0.77122143368765517,0.51897331140871883,0.51378514923445173,1898.8856129543797,1277.8054544324621,1265.0312678239763]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1'!E279,AVERAGE('Reservoir B1'!E279:E290))","v":15.301693475868191},{"$f":"SUM('Reservoir B1'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1'!E279,AVERAGE('Reservoir F1'!E279:E290))","v":15.633479648680973},{"$f":"SUM('Reservoir F1'!I279:I290)","v":0},null,15.301693475868191,0,{"$f":"'Reservoir B1'!E291","v":15.156512737818515},{"$f":"'Reservoir F1'!E291","v":15.513314364679445},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E291,'Reservoir B1'!E291)","v":15.156512737818515},19,0.75782563689092575,0.51005644919560633,0.50640350495126507,1743.8343519061082,1173.6920925077791,1165.2862939325098]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1'!E291,AVERAGE('Reservoir B1'!E291:E302))","v":15.033462702439374},{"$f":"SUM('Reservoir B1'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1'!E291,AVERAGE('Reservoir F1'!E291:E302))","v":15.412086711595633},{"$f":"SUM('Reservoir F1'!I291:I302)","v":0},null,15.033462702439374,0,{"$f":"'Reservoir B1'!E303","v":14.910333650494989},{"$f":"'Reservoir F1'!E303","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E303,'Reservoir B1'!E303)","v":14.910333650494989},20,{"$f":"N29/R$5","v":0.74551668252474945},0.50111542341464577,0.49912791408827706,1603.2805496458802,1077.6802589680335,1073.4059950650244]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1'!E303,AVERAGE('Reservoir B1'!E303:E314))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1'!E303,AVERAGE('Reservoir F1'!E303:E314))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I303:I314)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E315","v":14.910333650494989},{"$f":"'Reservoir F1'!E315","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E315,'Reservoir B1'!E315)","v":14.910333650494989},21,0.74551668252474945,0.4970111216831663,0.49195685295679364,1498.3930370522244,998.92869136814966,988.77025864020561]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1'!E315,AVERAGE('Reservoir B1'!E315:E326))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1'!E315,AVERAGE('Reservoir F1'!E315:E326))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I315:I326)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E327","v":14.910333650494989},{"$f":"'Reservoir F1'!E327","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E327,'Reservoir B1'!E327)","v":14.910333650494989},22,0.74551668252474945,0.4970111216831663,0.4848888197592327,1400.3673243478734,933.57821623191558,910.80786660987008]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1'!E327,AVERAGE('Reservoir B1'!E327:E338))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1'!E327,AVERAGE('Reservoir F1'!E327:E338))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I327:I338)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E339","v":14.910333650494989},{"$f":"'Reservoir F1'!E339","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E339,'Reservoir B1'!E339)","v":14.910333650494989},23,0.74551668252474945,0.4970111216831663,0.47792233427460934,1308.7545087363301,872.50300582422017,838.9926402309876]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1'!E339,AVERAGE('Reservoir B1'!E339:E350))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1'!E339,AVERAGE('Reservoir F1'!E339:E350))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I339:I350)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E351","v":14.910333650494989},{"$f":"'Reservoir F1'!E351","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E351,'Reservoir B1'!E351)","v":14.910333650494989},24,0.74551668252474945,0.4970111216831663,0.47105593754854219,1223.1350548937664,815.42336992917762,772.83988881408209]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1'!E351,AVERAGE('Reservoir B1'!E351:E362))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1'!E351,AVERAGE('Reservoir F1'!E351:E362))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I351:I362)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E363","v":14.910333650494989},{"$f":"'Reservoir F1'!E363","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E363,'Reservoir B1'!E363)","v":14.910333650494989},25,0.74551668252474945,0.4970111216831663,0.46428819158771151,1143.116873732492,762.07791582166135,711.9031384801209]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1'!E363,AVERAGE('Reservoir B1'!E363:E374))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1'!E363,AVERAGE('Reservoir F1'!E363:E374))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I363:I374)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E375","v":14.910333650494989},{"$f":"'Reservoir F1'!E375","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E375,'Reservoir B1'!E375)","v":14.910333650494989},26,0.74551668252474945,0.4970111216831663,0.4576176790587077,1068.3335268527962,712.22235123519749,655.7711188478338]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1'!E375,AVERAGE('Reservoir B1'!E375:E386))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1'!E375,AVERAGE('Reservoir F1'!E375:E386))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I375:I386)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E387","v":14.910333650494989},{"$f":"'Reservoir F1'!E387","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E387,'Reservoir B1'!E387)","v":14.910333650494989},27,0.74551668252474945,0.4970111216831663,0.45104300299120742,998.44254846055708,665.62836564037138,604.06498731420891]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1'!E387,AVERAGE('Reservoir B1'!E387:E398))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1'!E387,AVERAGE('Reservoir F1'!E387:E398))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I387:I398)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E399","v":14.910333650494989},{"$f":"'Reservoir F1'!E399","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E399,'Reservoir B1'!E399)","v":14.910333650494989},28,0.74551668252474945,0.4970111216831663,0.44456278648541264,933.12387706594143,622.08258471062754,556.43577219445399]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1'!E399,AVERAGE('Reservoir B1'!E399:E410))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1'!E399,AVERAGE('Reservoir F1'!E399:E410))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I399:I410)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E411","v":14.910333650494989},{"$f":"'Reservoir F1'!E411","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E411,'Reservoir B1'!E411)","v":14.910333650494989},29,0.74551668252474945,0.4970111216831663,0.4381756724236941,872.07838978125358,581.38559318750242,512.56201746483055]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1'!E411,AVERAGE('Reservoir B1'!E411:E422))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1'!E411,AVERAGE('Reservoir F1'!E411:E422))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I411:I422)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E423","v":14.910333650494989},{"$f":"'Reservoir F1'!E423","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E423,'Reservoir B1'!E423)","v":14.910333650494989},30,0.74551668252474945,0.4970111216831663,0.43188032318637737,815.02653250584456,543.351021670563,472.14761321241292]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1'!E423,AVERAGE('Reservoir B1'!E423:E434))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1'!E423,AVERAGE('Reservoir F1'!E423:E434))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I423:I434)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E435","v":14.910333650494989},{"$f":"'Reservoir F1'!E435","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E435,'Reservoir B1'!E435)","v":14.910333650494989},31,{"$f":"N40/R$5","v":0.74551668252474945},{"$f":"C40/30","v":0.4970111216831663},{"$f":"R$9/(1+R$3)^O40","v":0.42567542037161199},{"$f":"(P40*8760*$R$2)/(1+$R$4)^$O40","v":761.70703972508818},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$O40","v":507.80469315005882},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$O40","v":434.9197971491792}]
[null,{"$f":"IF(R$1<B40+1,R$1,B40+1)","v":20},{"$f":"IF(R$1=B41,'Reservoir B1'!E435,AVERAGE('Reservoir B1'!E435:E446))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1'!E435,AVERAGE('Reservoir F1'!E435:E446))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I435:I446)","v":0},null,{"$f":"IF(J$3=\"Flash\",G41,IF(J$2=\"Annual Decline Rate\",C41,E41))","v":14.910333650494989},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1'!E447","v":14.910333650494989},{"$f":"'Reservoir F1'!E447","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E447,'Reservoir B1'!E447)","v":14.910333650494989},32,0.74551668252474945,0.4970111216831663,0.41955966451926568,711.87573806083014,474.58382537388678,400.62731370238828]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1'!E447,AVERAGE('Reservoir B1'!E447:E458))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1'!E447,AVERAGE('Reservoir F1'!E447:E458))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I447:I458)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E459","v":14.910333650494989},{"$f":"'Reservoir F1'!E459","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E459,'Reservoir B1'!E459)","v":14.910333650494989},33,0.74551668252474945,0.4970111216831663,0.41353177483878556,665.3044280942338,443.53628539615585,369.03871825668801]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1'!E459,AVERAGE('Reservoir B1'!E459:E470))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1'!E459,AVERAGE('Reservoir F1'!E459:E470))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I459:I470)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E471","v":14.910333650494989},{"$f":"'Reservoir F1'!E471","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E471,'Reservoir B1'!E471)","v":14.910333650494989},34,0.74551668252474945,0.4970111216831663,0.40759048894096805,621.77983934040549,414.51989289360364,339.94081510305983]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1'!E471,AVERAGE('Reservoir B1'!E471:E482))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1'!E471,AVERAGE('Reservoir F1'!E471:E482))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I471:I482)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E483","v":14.910333650494989},{"$f":"'Reservoir F1'!E483","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E483,'Reservoir B1'!E483)","v":14.910333650494989},35,0.74551668252474945,0.4970111216831663,0.40173456257358409,581.10265358916388,387.40176905944264,313.13721855210366]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1'!E483,AVERAGE('Reservoir B1'!E483:E494))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1'!E483,AVERAGE('Reservoir F1'!E483:E494))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I483:I494)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E495","v":14.910333650494989},{"$f":"'Reservoir F1'!E495","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E495,'Reservoir B1'!E495)","v":14.910333650494989},36,0.74551668252474945,0.4970111216831663,0.39596276936080177,543.08659213940552,362.05772809293705,288.44702750042131]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1'!E495,AVERAGE('Reservoir B1'!E495:E506))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1'!E495,AVERAGE('Reservoir F1'!E495:E506))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I495:I506)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E507","v":14.910333650494989},{"$f":"'Reservoir F1'!E507","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E507,'Reservoir B1'!E507)","v":14.910333650494989},37,0.74551668252474945,0.4970111216831663,0.39027390054635286,507.55756274710791,338.37170849807194,265.7036045045686]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1'!E507,AVERAGE('Reservoir B1'!E507:E518))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1'!E507,AVERAGE('Reservoir F1'!E507:E518))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I507:I518)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E519","v":14.910333650494989},{"$f":"'Reservoir F1'!E519","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E519,'Reservoir B1'!E519)","v":14.910333650494989},38,0.74551668252474945,0.4970111216831663,0.38466676474038919,474.35286238047473,316.23524158698314,244.75345112238017]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1'!E519,AVERAGE('Reservoir B1'!E519:E530))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1'!E519,AVERAGE('Reservoir F1'!E519:E530))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I519:I530)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E531","v":14.910333650494989},{"$f":"'Reservoir F1'!E531","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E531,'Reservoir B1'!E531)","v":14.910333650494989},39,0.74551668252474945,0.4970111216831663,0.37914018766997626,443.3204321312848,295.54695475418987,225.45517193119338]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1'!E531,AVERAGE('Reservoir B1'!E531:E542))","v":14.910333650494989},{"$f":"SUM('Reservoir B1'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1'!E531,AVERAGE('Reservoir F1'!E531:E542))","v":15.292719048359693},{"$f":"SUM('Reservoir F1'!I531:I542)","v":0},null,14.910333650494989,0,{"$f":"'Reservoir B1'!E543","v":14.910333650494989},{"$f":"'Reservoir F1'!E543","v":15.292719048359695},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E543,'Reservoir B1'!E543)","v":14.910333650494989},40,0.74551668252474945,0.4970111216831663,0.37369301193317184,414.31816087035963,276.21210724690644,207.6785202309905]
[null,20,{"$f":"'Reservoir B1'!E543","v":14.910333650494989},{"$f":"'Reservoir B1'!I543","v":0},null,null,{"$f":"('Reservoir F1'!E543)","v":15.292719048359695},{"$f":"('Reservoir F1'!I543)","v":0},null,14.910333650494989,0,null,null,null,41,0,0.4970111216831663,0.36832409675663663,0,258.14215630552002,191.30351899177936]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:S40)","v":91081.75697885656},{"$f":"SUM(T10:T40)","v":61120.707802448291},59734.361017958865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53*30","v":2732452.7093656966},{"$f":"T53*30","v":1833621.2340734487},1792030.830538766]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":51221.694561922486},"replacement cost",null,null,null,null,null,null,{"$f":"S53/U53","v":1.524779966282275},{"$f":"T53/U53","v":1.0232085312517636}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1'!E554","v":39.99999999999995},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1'!E554)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I554)","v":0},null,{"$f":"IF($J$3=\"Flash\",G57,IF($J$2=\"Annual Decline Rate\",C57,E57))","v":39.99999999999995},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1'!E554","v":39.99999999999995},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E554,'Reservoir B1'!E554)","v":39.99999999999995},0,{"$f":"N57/R$5","v":1.9999999999999976},{"$f":"N57-N9","v":19.999999999999957}]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1'!E554,AVERAGE('Reservoir B1'!E554:E565))","v":39.88918257849155},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1'!E554,AVERAGE('Reservoir F1'!E554:E565))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I554:I565)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G58,IF(J$2=\"Annual Decline Rate\",C58,E58))","v":39.88918257849155},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1'!E566","v":39.757919796556749},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E566,'Reservoir B1'!E566)","v":39.757919796556749},1,1.9878959898278374,19.993238024307207]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1'!E566,AVERAGE('Reservoir B1'!E566:E577))","v":39.646355050684811},{"$f":"SUM('Reservoir B1'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1'!E566,AVERAGE('Reservoir F1'!E566:E577))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I566:I577)","v":{"$error":"#DIV/0!"}},null,39.646355050684811,0,{"$f":"'Reservoir B1'!E578","v":39.514216369913505},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E578,'Reservoir B1'!E578)","v":39.514216369913505},2,1.9757108184956753,19.987831272457459]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1'!E578,AVERAGE('Reservoir B1'!E578:E589))","v":39.401922776161847},{"$f":"SUM('Reservoir B1'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1'!E578,AVERAGE('Reservoir F1'!E578:E589))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I578:I589)","v":{"$error":"#DIV/0!"}},null,39.401922776161847,0,{"$f":"'Reservoir B1'!E590","v":39.268929957167536},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E590,'Reservoir B1'!E590)","v":39.268929957167536},3,1.9634464978583768,19.983666483561418]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1'!E590,AVERAGE('Reservoir B1'!E590:E601))","v":39.155925801499698},{"$f":"SUM('Reservoir B1'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1'!E590,AVERAGE('Reservoir F1'!E590:E601))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I590:I601)","v":{"$error":"#DIV/0!"}},null,39.155925801499698,0,{"$f":"'Reservoir B1'!E602","v":39.022100380290766},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E602,'Reservoir B1'!E602)","v":39.022100380290766},4,1.9511050190145383,19.980633180681505]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1'!E602,AVERAGE('Reservoir B1'!E602:E613))","v":38.908403759556201},{"$f":"SUM('Reservoir B1'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1'!E602,AVERAGE('Reservoir F1'!E602:E613))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I602:I613)","v":{"$error":"#DIV/0!"}},null,38.908403759556201,0,{"$f":"'Reservoir B1'!E614","v":38.773767049193793},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E614,'Reservoir B1'!E614)","v":38.773767049193793},5,1.9386883524596896,19.978623626621847]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1'!E614,AVERAGE('Reservoir B1'!E614:E625))","v":38.659395872525003},{"$f":"SUM('Reservoir B1'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1'!E614,AVERAGE('Reservoir F1'!E614:E625))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I614:I625)","v":{"$error":"#DIV/0!"}},null,38.659395872525003,0,{"$f":"'Reservoir B1'!E626","v":38.52396896477098},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E626,'Reservoir B1'!E626)","v":38.52396896477098},6,1.926198448238549,19.977532780311762]
[null,{"$f":"IF(S$1<B63+1,S$1,B63+1)","v":6.5},{"$f":"IF($S$1=B64,'Reservoir B1'!E626,AVERAGE('Reservoir B1'!E626:E637))","v":38.408940954970696},{"$f":"SUM('Reservoir B1'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1'!E626,AVERAGE('Reservoir F1'!E626:E637))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I626:I637)","v":{"$error":"#DIV/0!"}},null,38.408940954970696,0,{"$f":"'Reservoir B1'!E638","v":38.272744721923225},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E638,'Reservoir B1'!E638)","v":38.272744721923225},7,1.9136372360961613,19.977258253769445]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1'!E638,AVERAGE('Reservoir B1'!E638:E649))","v":38.157077416843727},{"$f":"SUM('Reservoir B1'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1'!E638,AVERAGE('Reservoir F1'!E638:E649))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I638:I649)","v":{"$error":"#DIV/0!"}},null,38.157077416843727,0,{"$f":"'Reservoir B1'!E650","v":38.020132512563642},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E650,'Reservoir B1'!E650)","v":38.020132512563642},8,1.9010066256281821,19.977700269641296]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1'!E650,AVERAGE('Reservoir B1'!E650:E661))","v":37.903843266475697},{"$f":"SUM('Reservoir B1'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1'!E650,AVERAGE('Reservoir F1'!E650:E661))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I650:I661)","v":{"$error":"#DIV/0!"}},null,37.903843266475697,0,{"$f":"'Reservoir B1'!E662","v":37.766170128601182},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E662,'Reservoir B1'!E662)","v":37.766170128601182},9,1.8883085064300591,19.978761619300492]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1'!E662,AVERAGE('Reservoir B1'!E662:E673))","v":37.649276113554926},{"$f":"SUM('Reservoir B1'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1'!E662,AVERAGE('Reservoir F1'!E662:E673))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I662:I673)","v":{"$error":"#DIV/0!"}},null,37.649276113554926,0,{"$f":"'Reservoir B1'!E674","v":37.510894964906278},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E674,'Reservoir B1'!E674)","v":37.510894964906278},10,1.8755447482453138,19.980347621500158]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1'!E674,AVERAGE('Reservoir B1'!E674:E685))","v":37.393413172082973},{"$f":"SUM('Reservoir B1'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1'!E674,AVERAGE('Reservoir F1'!E674:E685))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I674:I685)","v":{"$error":"#DIV/0!"}},null,37.393413172082973,0,{"$f":"'Reservoir B1'!E686","v":37.254344022256348},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E686,'Reservoir B1'!E686)","v":37.254344022256348},11,1.8627172011128175,19.982366081570543]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1'!E686,AVERAGE('Reservoir B1'!E686:E697))","v":37.136291263311229},{"$f":"SUM('Reservoir B1'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1'!E686,AVERAGE('Reservoir F1'!E686:E697))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I686:I697)","v":{"$error":"#DIV/0!"}},null,37.136291263311229,0,{"$f":"'Reservoir B1'!E698","v":36.996553910262151},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E698,'Reservoir B1'!E698)","v":36.996553910262151},12,1.8498276955131074,19.984727251149934]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1'!E698,AVERAGE('Reservoir B1'!E698:E709))","v":36.877946818659098},{"$f":"SUM('Reservoir B1'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1'!E698,AVERAGE('Reservoir F1'!E698:E709))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I698:I709)","v":{"$error":"#DIV/0!"}},null,36.877946818659098,0,{"$f":"'Reservoir B1'!E710","v":36.737560850276758},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E710,'Reservoir B1'!E710)","v":36.737560850276758},13,1.8368780425138378,19.987343788446069]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1'!E710,AVERAGE('Reservoir B1'!E710:E721))","v":36.618415882613128},{"$f":"SUM('Reservoir B1'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1'!E710,AVERAGE('Reservoir F1'!E710:E721))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I710:I721)","v":{"$error":"#DIV/0!"}},null,36.618415882613128,0,{"$f":"'Reservoir B1'!E722","v":36.477400678282706},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E722,'Reservoir B1'!E722)","v":36.477400678282706},14,1.8238700339141354,19.990130719011937]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1'!E722,AVERAGE('Reservoir B1'!E722:E733))","v":36.357734115607123},{"$f":"SUM('Reservoir B1'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1'!E722,AVERAGE('Reservoir F1'!E722:E733))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I722:I733)","v":{"$error":"#DIV/0!"}},null,36.357734115607123,0,{"$f":"'Reservoir B1'!E734","v":36.216108847763564},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E734,'Reservoir B1'!E734)","v":36.216108847763564},15,1.8108054423881783,19.993005397036548]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1'!E734,AVERAGE('Reservoir B1'!E734:E745))","v":36.095936796884196},{"$f":"SUM('Reservoir B1'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1'!E734,AVERAGE('Reservoir F1'!E734:E745))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I734:I745)","v":{"$error":"#DIV/0!"}},null,36.095936796884196,0,{"$f":"'Reservoir B1'!E746","v":35.95372043255508},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E746,'Reservoir B1'!E746)","v":35.95372043255508},16,1.7976860216277539,19.99588746713717]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1'!E746,AVERAGE('Reservoir B1'!E746:E757))","v":35.833058827339855},{"$f":"SUM('Reservoir B1'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1'!E746,AVERAGE('Reservoir F1'!E746:E757))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I746:I757)","v":{"$error":"#DIV/0!"}},null,35.833058827339855,0,{"$f":"'Reservoir B1'!E758","v":35.690270129679035},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E758,'Reservoir B1'!E758)","v":35.690270129679035},17,1.7845135064839517,19.998698826649207]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1'!E758,AVERAGE('Reservoir B1'!E758:E769))","v":35.569134732347386},{"$f":"SUM('Reservoir B1'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1'!E758,AVERAGE('Reservoir F1'!E758:E769))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I758:I769)","v":{"$error":"#DIV/0!"}},null,35.569134732347386,0,{"$f":"'Reservoir B1'!E770","v":35.425792262157806},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E770,'Reservoir B1'!E770)","v":35.425792262157806},18,1.7712896131078903,20.001363588404701]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1'!E770,AVERAGE('Reservoir B1'!E770:E781))","v":35.304198664564694},{"$f":"SUM('Reservoir B1'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1'!E770,AVERAGE('Reservoir F1'!E770:E781))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I770:I781)","v":{"$error":"#DIV/0!"}},null,35.304198664564694,0,{"$f":"'Reservoir B1'!E782","v":35.160320781812935},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E782,'Reservoir B1'!E782)","v":35.160320781812935},19,1.7580160390906467,20.003808043994418]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1'!E782,AVERAGE('Reservoir B1'!E782:E793))","v":35.03828440672347},{"$f":"SUM('Reservoir B1'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1'!E782,AVERAGE('Reservoir F1'!E782:E793))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I782:I793)","v":{"$error":"#DIV/0!"}},null,35.03828440672347,0,{"$f":"'Reservoir B1'!E794","v":34.893889272043197},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E794,'Reservoir B1'!E794)","v":34.893889272043197},20,1.7446944636021597,19.983555621548206]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1'!E794,AVERAGE('Reservoir B1'!E794:E805))","v":34.77142537440055},{"$f":"SUM('Reservoir B1'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1'!E794,AVERAGE('Reservoir F1'!E794:E805))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I794:I805)","v":{"$error":"#DIV/0!"}},null,34.77142537440055,0,{"$f":"'Reservoir B1'!E806","v":34.626530950587089},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E806,'Reservoir B1'!E806)","v":34.626530950587089},21,1.7313265475293544,19.716197300092098]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1'!E806,AVERAGE('Reservoir B1'!E806:E817))","v":34.503654618771222},{"$f":"SUM('Reservoir B1'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1'!E806,AVERAGE('Reservoir F1'!E806:E817))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I806:I817)","v":{"$error":"#DIV/0!"}},null,34.503654618771222,0,{"$f":"'Reservoir B1'!E818","v":34.358278672266565},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E818,'Reservoir B1'!E818)","v":34.358278672266565},22,1.7179139336133282,19.447945021771574]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1'!E818,AVERAGE('Reservoir B1'!E818:E829))","v":34.235004829345868},{"$f":"SUM('Reservoir B1'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1'!E818,AVERAGE('Reservoir F1'!E818:E829))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I818:I829)","v":{"$error":"#DIV/0!"}},null,34.235004829345868,0,{"$f":"'Reservoir B1'!E830","v":34.089164931714414},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E830,'Reservoir B1'!E830)","v":34.089164931714414},23,1.7044582465857208,19.178831281219423]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1'!E830,AVERAGE('Reservoir B1'!E830:E841))","v":33.96550833668833},{"$f":"SUM('Reservoir B1'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1'!E830,AVERAGE('Reservoir F1'!E830:E841))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I830:I841)","v":{"$error":"#DIV/0!"}},null,33.96550833668833,0,{"$f":"'Reservoir B1'!E842","v":33.8192218660826},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E842,'Reservoir B1'!E842)","v":33.8192218660826},24,1.6909610933041299,18.908888215587609]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1'!E842,AVERAGE('Reservoir B1'!E842:E853))","v":33.695197115117388},{"$f":"SUM('Reservoir B1'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1'!E842,AVERAGE('Reservoir F1'!E842:E853))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I842:I853)","v":{"$error":"#DIV/0!"}},null,33.695197115117388,0,{"$f":"'Reservoir B1'!E854","v":33.548481257735183},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E854,'Reservoir B1'!E854)","v":33.548481257735183},25,1.6774240628867592,18.638147607240192]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1'!E854,AVERAGE('Reservoir B1'!E854:E865))","v":33.424102785391263},{"$f":"SUM('Reservoir B1'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1'!E854,AVERAGE('Reservoir F1'!E854:E865))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I854:I865)","v":{"$error":"#DIV/0!"}},null,33.424102785391263,0,{"$f":"'Reservoir B1'!E866","v":33.276974536923191},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E866,'Reservoir B1'!E866)","v":33.276974536923191},26,1.6638487268461595,18.3666408864282]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1'!E866,AVERAGE('Reservoir B1'!E866:E877))","v":33.152256617375194},{"$f":"SUM('Reservoir B1'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1'!E866,AVERAGE('Reservoir F1'!E866:E877))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I866:I877)","v":{"$error":"#DIV/0!"}},null,33.152256617375194,0,{"$f":"'Reservoir B1'!E878","v":33.004732784443235},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E878,'Reservoir B1'!E878)","v":33.004732784443235},27,1.6502366392221617,18.094399133948244]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1'!E878,AVERAGE('Reservoir B1'!E878:E889))","v":32.879689532691565},{"$f":"SUM('Reservoir B1'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1'!E878,AVERAGE('Reservoir F1'!E878:E889))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I878:I889)","v":{"$error":"#DIV/0!"}},null,32.879689532691565,0,{"$f":"'Reservoir B1'!E890","v":32.731786734278288},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E890,'Reservoir B1'!E890)","v":32.731786734278288},28,1.6365893367139144,17.821453083783297]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1'!E890,AVERAGE('Reservoir B1'!E890:E901))","v":32.606432107353989},{"$f":"SUM('Reservoir B1'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1'!E890,AVERAGE('Reservoir F1'!E890:E901))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I890:I901)","v":{"$error":"#DIV/0!"}},null,32.606432107353989,0,{"$f":"'Reservoir B1'!E902","v":32.458166776223401},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E902,'Reservoir B1'!E902)","v":32.458166776223401},29,1.62290833881117,17.54783312572841]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1'!E902,AVERAGE('Reservoir B1'!E902:E913))","v":32.332514574384618},{"$f":"SUM('Reservoir B1'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1'!E902,AVERAGE('Reservoir F1'!E902:E913))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I902:I913)","v":{"$error":"#DIV/0!"}},null,32.332514574384618,0,{"$f":"'Reservoir B1'!E914","v":32.183902958493114},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E914,'Reservoir B1'!E914)","v":32.183902958493114},30,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1'!E914,AVERAGE('Reservoir B1'!E914:E925))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I914:I925)","v":0},{"$f":"AVERAGE('Reservoir B2'!E789:E800)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I789:I800)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B88,'Reservoir F1'!E914,AVERAGE('Reservoir F1'!E914:E925))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I914:I925)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G88,IF(J$2=\"Annual Decline Rate\",C88,E88))","v":32.183902958493114},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1'!E926","v":32.183902958493114},{"$f":"'Reservoir F1'!E926","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E926,'Reservoir B1'!E926)","v":32.183902958493114},31,{"$f":"N88/R$5","v":1.6091951479246558},{"$f":"N88-N40","v":17.273569307998123}]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1'!E926,AVERAGE('Reservoir B1'!E926:E937))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1'!E926,AVERAGE('Reservoir F1'!E926:E937))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I926:I937)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E938","v":32.183902958493114},{"$f":"'Reservoir F1'!E938","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E938,'Reservoir B1'!E938)","v":32.183902958493114},32,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1'!E938,AVERAGE('Reservoir B1'!E938:E949))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1'!E938,AVERAGE('Reservoir F1'!E938:E949))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I938:I949)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E950","v":32.183902958493114},{"$f":"'Reservoir F1'!E950","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E950,'Reservoir B1'!E950)","v":32.183902958493114},33,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1'!E950,AVERAGE('Reservoir B1'!E950:E961))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1'!E950,AVERAGE('Reservoir F1'!E950:E961))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I950:I961)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E962","v":32.183902958493114},{"$f":"'Reservoir F1'!E962","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E962,'Reservoir B1'!E962)","v":32.183902958493114},34,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1'!E962,AVERAGE('Reservoir B1'!E962:E973))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1'!E962,AVERAGE('Reservoir F1'!E962:E973))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I962:I973)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E974","v":32.183902958493114},{"$f":"'Reservoir F1'!E974","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E974,'Reservoir B1'!E974)","v":32.183902958493114},35,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1'!E974,AVERAGE('Reservoir B1'!E974:E985))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1'!E974,AVERAGE('Reservoir F1'!E974:E985))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I974:I985)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E986","v":32.183902958493114},{"$f":"'Reservoir F1'!E986","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E986,'Reservoir B1'!E986)","v":32.183902958493114},36,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1'!E986,AVERAGE('Reservoir B1'!E986:E997))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1'!E986,AVERAGE('Reservoir F1'!E986:E997))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I986:I997)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E998","v":32.183902958493114},{"$f":"'Reservoir F1'!E998","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E998,'Reservoir B1'!E998)","v":32.183902958493114},37,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1'!E998,AVERAGE('Reservoir B1'!E998:E1009))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1'!E998,AVERAGE('Reservoir F1'!E998:E1009))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I998:I1009)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E1010","v":32.183902958493114},{"$f":"'Reservoir F1'!E1010","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1010,'Reservoir B1'!E1010)","v":32.183902958493114},38,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1'!E1010,AVERAGE('Reservoir B1'!E1010:E1021))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1'!E1010,AVERAGE('Reservoir F1'!E1010:E1021))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1010:I1021)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E1022","v":32.183902958493114},{"$f":"'Reservoir F1'!E1022","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1022,'Reservoir B1'!E1022)","v":32.183902958493114},39,1.6091951479246558,17.273569307998123]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1'!E1022,AVERAGE('Reservoir B1'!E1022:E1033))","v":32.183902958493114},{"$f":"SUM('Reservoir B1'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1'!E1022,AVERAGE('Reservoir F1'!E1022:E1033))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1022:I1033)","v":{"$error":"#DIV/0!"}},null,32.183902958493114,0,{"$f":"'Reservoir B1'!E1034","v":32.183902958493114},{"$f":"'Reservoir F1'!E1034","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1034,'Reservoir B1'!E1034)","v":32.183902958493114},40,1.6091951479246558,17.273569307998123]
[null,{"$f":"IF(S$1<B97+1,S$1,B97+1)","v":30},{"$f":"('Reservoir B1'!E1034)","v":32.183902958493114},{"$f":"'Reservoir B1'!I1034","v":0},null,null,{"$f":"('Reservoir F1'!E1034)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G98,IF(J$2=\"Annual Decline Rate\",C98,E98))","v":32.183902958493114},{"$f":"IF($J$3=\"Flash\",H98,IF($J$2=\"Annual Decline Rate\",D98,F98))*K$7","v":0},null,null,null,40,{"$f":"N98/R$5","v":0},{"$f":"N98-N50","v":0}]

{"sheet":"Well Field Dvlpmnt A1","index":29,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(F8-D8)/D8","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"WELL FIELD DEVELOPMENT"]
[null,null,null,"Production Well",null,"Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well"]
[null,"Well Depth Used","ft",{"$f":"'Summary A1'!H53*'Input A1'!T192","v":9842.49},null,{"$f":"D16*'Input A1'!T193","v":9842.49},null,{"$f":"H17*3.28083","v":9842.49},{"$f":"I17*3.28083","v":9842.49},9842.49,9842.49]
[null,null,"m",{"$f":"D16/3.28083","v":3000},null,{"$f":"F16/3.28083","v":3000},null,{"$f":"'Input A1'!G78*'Input A1'!T192","v":3000},{"$f":"H17*'Input A1'!T193","v":3000},{"$f":"'Input A1'!H78*'Input A1'!T192","v":3000},{"$f":"J17*'Input A1'!T193","v":3000}]
[{"$f":"'Input A1'!A197","v":1},"Use original well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"'Input A1'!T197","v":"Cost Curves"}]
[null,"WELL DRILLING COST - Cost Curves",null,"Production Well",null,"Injection Well"]
[{"$f":"'Input A1'!A201","v":{"$error":"#REF!"}},"Well Cost Calculated (2010)","$/well",{"$f":"0.033*D16^2+M20*D16+290000","v":6931733.6102032997},null,{"$f":"0.033*F16^2+N20*F16+290000","v":6931733.6102032997},null,null,null,null,null,null,{"$f":"'Input A1'!J199","v":350},{"$f":"'Input A1'!K199","v":350}]
[{"$f":"'Input A1'!A202","v":{"$error":"#REF!"}}," Well Cost - Year of Estimate","$/well",{"$f":"D20*D104","v":7802301.6054260563},null,{"$f":"F20*D104","v":7802301.6054260563}]
[]
[null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well",null,"Injection Well"]
[null,"# of Casing/Liners above Production/Injection Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E16-1","v":2},null,{"$f":"'Well Field Dvlpmnt A2'!G16-1","v":2},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 10%'!G16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!E16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!G16-1","v":2}]
[{"$f":"'Input A1'!A219","v":0},"Production/Injection Interval open or cased (perforated)",null,{"$f":"'Input A1'!T205","v":"Open Hole"},null,{"$f":"'Input A1'!W205","v":"Open Hole"}]
[{"$f":"'Input A1'!B219","v":0},"Diameter of Production/Injection Interval","inch",{"$f":"IF(A25=0,'Well Field Dvlpmnt A2'!E165,'Well Field Dvlpmnt A2'!E164)","v":10.375},null,{"$f":"IF(A26=0,'Well Field Dvlpmnt A2'!G165,'Well Field Dvlpmnt A2'!G164)","v":10.375},null,{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 10%'!E165,'Well Field Dvlpmnt A2 10%'!E164)","v":8.625},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 10%'!G165,'Well Field Dvlpmnt A2 10%'!G164)","v":8.625},{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 90%'!E165,'Well Field Dvlpmnt A2 90%'!E164)","v":8.625},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 90%'!G165,'Well Field Dvlpmnt A2 90%'!IG64)","v":0}]
[{"$f":"'Input A1'!A299","v":1},"Length of Production/Injection Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E132/3.28083","v":450},null,{"$f":"'Well Field Dvlpmnt A2'!G132/3.28083","v":450},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132/3.28083","v":450},{"$f":"'Well Field Dvlpmnt A2 10%'!G132/3.28083","v":450},{"$f":"'Well Field Dvlpmnt A2 90%'!E132/3.28083","v":450},{"$f":"'Well Field Dvlpmnt A2 90%'!G132/3.28083","v":450}]
[{"$f":"'Input A1'!A316","v":1},"Diameter of Upper Casing/Liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E279","v":16},null,{"$f":"'Well Field Dvlpmnt A2'!G279","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16}]
[null,"Length of Upper Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E245/3.2803","v":1500.242355882084},null,{"$f":"'Well Field Dvlpmnt A2'!G245/3.2803","v":1500.242355882084},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245/3.2803","v":1500.242355882084},{"$f":"'Well Field Dvlpmnt A2 10%'!G245/3.2803","v":1500.242355882084},{"$f":"'Well Field Dvlpmnt A2 90%'!E245/3.2803","v":1500.242355882084},{"$f":"'Well Field Dvlpmnt A2 90%'!G245/3.2803","v":1500.242355882084}]
[null,"Diameter of Intermediate Casing/liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E220","v":11.75},null,{"$f":"'Well Field Dvlpmnt A2'!G220","v":11.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":11.75}]
[null,"Length of Intermediate Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E187/3.28083","v":1050},null,{"$f":"'Well Field Dvlpmnt A2'!G187/3.28083","v":1050},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187/3.28083","v":1050},{"$f":"'Well Field Dvlpmnt A2 10%'!G187/3.28083","v":1050},{"$f":"'Well Field Dvlpmnt A2 90%'!E187/3.28083","v":1050},{"$f":"'Well Field Dvlpmnt A2 90%'!G187/3.28083","v":1050}]
[]
[null,"Bit Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E470","v":431614.53460128617},null,{"$f":"'Well Field Dvlpmnt A2'!G470","v":431614.53460128617},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E470","v":410546.19070701522},{"$f":"'Well Field Dvlpmnt A2 10%'!G470","v":410546.19070701522},{"$f":"'Well Field Dvlpmnt A2 90%'!E470","v":410546.19070701522},{"$f":"'Well Field Dvlpmnt A2 90%'!G470","v":410546.19070701522}]
[null,"Mud Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E471","v":328198.57749533781},null,{"$f":"'Well Field Dvlpmnt A2'!G471","v":327293.76116169995},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E471","v":327880.86614624452},{"$f":"'Well Field Dvlpmnt A2 10%'!G471","v":326976.04981260665},{"$f":"'Well Field Dvlpmnt A2 90%'!E471","v":327880.86614624452},{"$f":"'Well Field Dvlpmnt A2 90%'!G471","v":326976.04981260665}]
[null,"Casing Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E472","v":1751035.7727786987},null,{"$f":"'Well Field Dvlpmnt A2'!G472","v":1751035.7727786987},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E472","v":1736198.1233189567},{"$f":"'Well Field Dvlpmnt A2 10%'!G472","v":1736198.1233189567},{"$f":"'Well Field Dvlpmnt A2 90%'!E472","v":1736198.1233189567},{"$f":"'Well Field Dvlpmnt A2 90%'!G472","v":1736198.1233189567}]
[null,"Cement Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E473","v":1446670.5549508277},null,{"$f":"'Well Field Dvlpmnt A2'!G473","v":1446670.5549508277},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E473","v":1282077.1690278349},{"$f":"'Well Field Dvlpmnt A2 10%'!G473","v":1282077.1690278349},{"$f":"'Well Field Dvlpmnt A2 90%'!E473","v":1282077.1690278349},{"$f":"'Well Field Dvlpmnt A2 90%'!G473","v":1282077.1690278349}]
[null,"Rig Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E474","v":3988860.5977568477},null,{"$f":"'Well Field Dvlpmnt A2'!G474","v":3977143.7387738116},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E474","v":3984746.4157552151},{"$f":"'Well Field Dvlpmnt A2 10%'!G474","v":3973029.556772179},{"$f":"'Well Field Dvlpmnt A2 90%'!E474","v":3984746.4157552151},{"$f":"'Well Field Dvlpmnt A2 90%'!G474","v":3973029.556772179}]
[null,"Logging Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E475","v":609341.32543103443},null,{"$f":"'Well Field Dvlpmnt A2'!G475","v":487473.06034482759},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E475","v":609341.32543103443},{"$f":"'Well Field Dvlpmnt A2 10%'!G475","v":487473.06034482759},{"$f":"'Well Field Dvlpmnt A2 90%'!E475","v":609341.32543103443},{"$f":"'Well Field Dvlpmnt A2 90%'!G475","v":487473.06034482759}]
[null,"Well Head",null,{"$f":"'Well Field Dvlpmnt A2'!E476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2'!G476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 10%'!G476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!G476","v":168983.48673524635}]
[]
[null,"Total Cost",null,{"$f":"SUM(D33:D40)","v":8724704.8497492801},null,{"$f":"SUM(F33:F40)","v":8590214.9093463998}]
[null,"Drill Time","day",{"$f":"'Well Field Dvlpmnt A2'!E38","v":24.511484854166667},null,{"$f":"'Well Field Dvlpmnt A2'!G38","v":24.511484854166667},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E38","v":24.511484854166667},{"$f":"'Well Field Dvlpmnt A2 10%'!G38","v":24.511484854166667},{"$f":"'Well Field Dvlpmnt A2 90%'!E38","v":24.511484854166667},{"$f":"'Well Field Dvlpmnt A2 90%'!G38","v":24.511484854166667}]
[null,"Total Time","day",{"$f":"'Well Field Dvlpmnt A2'!E39","v":72.480397548470407},null,{"$f":"'Well Field Dvlpmnt A2'!G39","v":72.24011977069263},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E39","v":72.396027965277781},{"$f":"'Well Field Dvlpmnt A2 10%'!G39","v":72.155750187500004},{"$f":"'Well Field Dvlpmnt A2 90%'!E39","v":72.396027965277781},{"$f":"'Well Field Dvlpmnt A2 90%'!G39","v":72.155750187500004}]
[]
[null,"WELL FIELD DEVELOPMENT COSTS",null,"Reference",null,"Improved",null,0.1,null,0.9]
[null,"DRILLING"]
[null,"# Production Wells Required (including any confirmation wells used)",null,{"$f":"IF($A2=1,'Summary A1'!H294,'Summary A1'!H311)","v":7.8887780981482205},null,{"$f":"IF($A2=1,'Summary A1'!J294,'Summary A1'!J311)","v":7.7692817628886832},null,{"$f":"IF($A2=1,'Summary A1'!L294,'Summary A1'!L311)","v":6.8090567704117921},null,{"$f":"IF($A2=1,'Summary A1'!M294,'Summary A1'!M311)","v":9.8289442861082392}]
[null,"Number of Injection Wells Used",null,{"$f":"D47*'Input A1'!T194","v":3.9443890490741103},null,{"$f":"F47*'Input A1'!W194","v":3.8846408814443416},null,{"$f":"H47*'Input A1'!Y194","v":3.4045283852058961},null,{"$f":"J47*'Input A1'!Z194","v":4.9144721430541196}]
[null,"# of Successful Exploration Wells",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0},null,{"$f":"'Summary A1'!L73","v":0},null,{"$f":"'Summary A1'!M73","v":0}]
[null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2},null,{"$f":"'Summary A1'!L96","v":3},null,{"$f":"'Summary A1'!M96","v":3}]
[null,"# of Successful Production Wells Drilled",null,{"$f":"D47-D49-D50","v":4.8887780981482205},null,{"$f":"F47-F49-F50","v":5.7692817628886832},null,{"$f":"H47-H49-H50","v":3.8090567704117921},null,{"$f":"J47-J49-J50","v":6.8289442861082392},null,null,null,null,null,null,{"$f":"'Input A1'!A197","v":1}]
[null,"Number of Production Wells Drilled",null,{"$f":"'Summary A1'!H115","v":4.8887780981482205},null,{"$f":"'Summary A1'!J115","v":5.7692817628886832},null,{"$f":"'Summary A1'!L115","v":3.8090567704117921},null,{"$f":"'Summary A1'!M115","v":6.8289442861082392},null,null,null,null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":3},{"$f":"'Well Field Dvlpmnt A1'!F17/1000","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q52<3,3,IF(Q52<5,4,5))","v":4},{"$f":"IF(R52<3,3,IF(R52<5,4,5))","v":4}]
[null,"Production Well Cost Used","$/well",{"$f":"'Input A1'!T225","v":7802301.6054260563},null,{"$f":"'Input A1'!W225","v":3901150.8027130282},null,{"$f":"'Input A1'!Y225","v":7802301.6054260563},null,{"$f":"'Input A1'!Z225","v":7802301.6054260563},null,null,null,null,null,null,{"$f":"'Input A1'!A198","v":0},{"$f":"'Input A1'!A199","v":0},"s","l"]
[null,"Injection Well Cost Used","$/well",{"$f":"'Input A1'!T228","v":7802301.6054260563},null,{"$f":"'Input A1'!W228","v":3901150.8027130282},null,null,{"$f":"'Input A1'!Y228","v":7802301.6054260563},null,{"$f":"'Input A1'!Z228","v":7802301.6054260563},null,null,null,null,null,{"$f":"'Input A1'!A299","v":1},{"$f":"'Input A1'!A316","v":1},"p","o"]
[null,"Total Drilling Costs - Well Field Development",null,{"$f":"D54*D52+D55*D48","v":68919034.213769495},null,{"$f":"F54*F52+F55*F48","v":37661408.073269263}]
[]
[]
[null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL",null,"INJECTION WELL",null,"PROD WELL","INJECT WELL","PROD WELL","INJECT WELL"]
[null,"Bottom Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2'!G18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 10%'!G18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!G18","v":"Perforated / Slotted Liner"},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E132","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G132","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132","v":1476.3734999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G132","v":1476.3734999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E132","v":1476.3734999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G132","v":1476.3734999999999},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,0,IF(Q53=5,1,2)))","v":0},{"$f":"IF(Q$54=1=0,U61,X61)","v":36},{"$f":"IF(Q54=1,V61,Y61)","v":30},null,36,30,null,36,30,null,{"$f":"V61+3*2","v":36},36,{"$f":"Y61+3*2","v":36},36]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E133","v":9842.49},null,{"$f":"'Well Field Dvlpmnt A2'!G133","v":9842.49},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E133","v":9842.49},{"$f":"'Well Field Dvlpmnt A2 10%'!G133","v":9842.49},{"$f":"'Well Field Dvlpmnt A2 90%'!E133","v":9842.49},{"$f":"'Well Field Dvlpmnt A2 90%'!G133","v":9842.49},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,1,IF(Q53=5,2,3)))","v":1},{"$f":"IF(Q$54=1=0,U62,X62)","v":30},{"$f":"IF(Q54=1,V62,Y62)","v":24},null,26,20,null,{"$f":"IF(Q53=4,AD62,28)","v":30},24,null,{"$f":"V62+3*2","v":26},26,{"$f":"Y62+3*2","v":30},30]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E164)","v":8.625},null,{"$f":"('Well Field Dvlpmnt A2'!G164)","v":8.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E164","v":8.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G164","v":8.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E164","v":8.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G164","v":8.625},null,null,null,null,null,{"$f":"IF(Q53=3,1,IF(Q53=4,2,IF(Q53=5,3,4)))","v":2},{"$f":"IF(Q$54=1=0,U63,X63)","v":22},{"$f":"IF(Q54=1=0,V63,Y63)","v":18.625},null,{"$f":"IF(Q53=3,AB63,17.5)","v":17.5},13.5,null,{"$f":"IF(Q53=3,AD63,22)","v":22},18.625,null,19.5,20,{"$f":"Y63+3*2","v":24.625},26]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E167","v":7.7249999999999996},null,{"$f":"'Well Field Dvlpmnt A2'!G167","v":7.7249999999999996},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E167","v":7.7249999999999996},{"$f":"'Well Field Dvlpmnt A2 10%'!G167","v":7.7249999999999996},{"$f":"'Well Field Dvlpmnt A2 90%'!E167","v":7.7249999999999996},{"$f":"'Well Field Dvlpmnt A2 90%'!G167","v":7.7249999999999996},null,null,null,null,null,{"$f":"IF(Q53=3,2,IF(Q53,3,IF(Q53=5,4,5)))","v":3},{"$f":"IF(Q$54=1,U64,X64)","v":17},{"$f":"IF(Q54=1,V64,Y64)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E165","v":10.375},null,{"$f":"'Well Field Dvlpmnt A2'!G165","v":10.375},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E165","v":10.375},{"$f":"'Well Field Dvlpmnt A2 10%'!G165","v":10.375},{"$f":"'Well Field Dvlpmnt A2 90%'!E165","v":10.375},{"$f":"'Well Field Dvlpmnt A2 90%'!G165","v":10.375},null,null,null,null,null,{"$f":"IF(Q53=3,3,IF(Q53=4,4,IF(Q53=5,5,6)))","v":4},{"$f":"IF(Q$54=1,U65,X65)","v":12.25},{"$f":"IF(Q55=0,0,IF(Q54=1,V65,Y65))","v":9.625},null,8.5,7,null,12.25,9.625]
[null,"Intermediate Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q53<4,4,Q65+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E187","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A2'!G187","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187","v":3444.8715000000002},{"$f":"'Well Field Dvlpmnt A2 10%'!G187","v":3444.8715000000002},{"$f":"'Well Field Dvlpmnt A2 90%'!E187","v":3444.8715000000002},{"$f":"'Well Field Dvlpmnt A2 90%'!G187","v":3444.8715000000002},null,null,null,null,null,{"$f":"IF(Q53<5,5,Q66+1)","v":5}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E188","v":8366.1165000000001},null,{"$f":"'Well Field Dvlpmnt A2'!G188","v":8366.1165000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E188","v":8366.1165000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G188","v":8366.1165000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E188","v":8366.1165000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G188","v":8366.1165000000001}]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E220)","v":11.75},null,{"$f":"+('Well Field Dvlpmnt A2'!G220)","v":11.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":11.75}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E224","v":10.772},null,{"$f":"'Well Field Dvlpmnt A2'!G224","v":10.772},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E224","v":10.772},{"$f":"'Well Field Dvlpmnt A2 10%'!G224","v":10.772},{"$f":"'Well Field Dvlpmnt A2 90%'!E224","v":10.772},{"$f":"'Well Field Dvlpmnt A2 90%'!G224","v":10.772}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E221","v":14.5},null,{"$f":"'Well Field Dvlpmnt A2'!G221","v":14.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E221","v":14.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G221","v":14.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E221","v":14.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G221","v":14.5},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"Upper Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,0,IF(R53=5,1,2)))","v":0},{"$f":"IF(R$54=1=0,U72,X72)","v":36},{"$f":"IF(R54=1,V72,Y72)","v":30},null,36,30,null,36,30,null,{"$f":"V72+3*2","v":36},36,{"$f":"Y72+3*2","v":36},36]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E243","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G243","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E243","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G243","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E243","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G243","v":4921.2449999999999},null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,1,IF(R53=5,2,3)))","v":1},{"$f":"IF(R$54=1=0,U73,X73)","v":30},{"$f":"IF(R54=1,V73,Y73)","v":24},null,26,20,null,{"$f":"IF(R53=4,AD73,28)","v":30},24,null,{"$f":"V73+3*2","v":26},26,{"$f":"Y73+3*2","v":30},30]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E245","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G245","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G245","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E245","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G245","v":4921.2449999999999},null,null,null,null,null,{"$f":"IF(R53=3,1,IF(R53=4,2,IF(R53=5,3,4)))","v":2},{"$f":"IF(R$54=1=0,U74,X74)","v":22},{"$f":"IF(R54=1=0,V74,Y74)","v":18.625},null,{"$f":"IF(R53=3,AB74,17.5)","v":17.5},13.5,null,{"$f":"IF(R53=3,AD74,22)","v":22},18.625,null,19.5,20,{"$f":"Y74+3*2","v":24.625},26]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E279)","v":16},null,{"$f":"('Well Field Dvlpmnt A2'!G279)","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16},null,null,null,null,null,{"$f":"IF(R53=3,2,IF(R53,3,IF(R53=5,4,5)))","v":3},{"$f":"IF(R$54=1,U75,X75)","v":17},{"$f":"IF(R54=1,V75,Y75)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},null,{"$f":"('Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G283","v":14.688000000000001},null,null,null,null,null,{"$f":"IF(R53=3,3,IF(R53=4,4,IF(R53=5,5,6)))","v":4},{"$f":"IF(R$54=1,U76,X76)","v":12.25},{"$f":"IF(R55=0,0,IF(R54=1,V76,Y76))","v":9.625},null,8.5,7,null,12.25,9.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E280","v":20},null,{"$f":"'Well Field Dvlpmnt A2'!G280","v":20},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 10%'!G280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!G280","v":20},null,null,null,null,null,{"$f":"IF(R53<4,4,Q76+1)","v":5}]
[null,"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53<5,5,Q77+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E302","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G302","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E302","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G302","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E302","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G302","v":2460.6224999999999}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E304","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G304","v":2460.6224999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E304","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G304","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E304","v":2460.6224999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G304","v":2460.6224999999999}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E336","v":24},null,{"$f":"'Well Field Dvlpmnt A2'!G336","v":24},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E336","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!G336","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!E336","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!G336","v":24}]
[null,"Casing ID","inch",{"$f":"IF(D81=0,0,'Well Field Dvlpmnt A2'!E340)","v":22.75},null,{"$f":"IF(F81=0,0,'Well Field Dvlpmnt A2'!G340)","v":22.75},null,{"$f":"IF(H81=0,0,'Well Field Dvlpmnt A2 10%'!E340)","v":22.75},{"$f":"IF(I81=0,0,'Well Field Dvlpmnt A2 10%'!G340)","v":22.75},{"$f":"IF(J81=0,0,'Well Field Dvlpmnt A2 90%'!E340)","v":22.75},{"$f":"IF(K81=0,0,'Well Field Dvlpmnt A2 90%'!G340)","v":22.75},null,null,null,null,null,"BH",{"$f":"R65","v":12.25},{"$f":"S65","v":9.625},null,{"$f":"R76","v":12.25},{"$f":"S76","v":9.625}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E337","v":32},null,{"$f":"'Well Field Dvlpmnt A2'!G337","v":32},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E337","v":30},{"$f":"'Well Field Dvlpmnt A2 10%'!G337","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!E337","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!G337","v":30},null,null,null,null,null,"IL",{"$f":"IF(Q53>3,R75,0)","v":17},{"$f":"IF(Q53>3,S75,0)","v":13.625},null,{"$f":"IF(R53>3,R75,0)","v":17},{"$f":"IF(R53>3,S75,0)","v":13.625}]
[null,"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UC",{"$f":"IF(Q53=3,R75,IF(Q53=4,R74,R73))","v":22},{"$f":"IF(Q53=3,S75,IF(Q53=4,S74,S73))","v":18.625},null,{"$f":"IF(R53=3,R75,IF(R53=4,R74,R73))","v":22},{"$f":"IF(R53=3,S75,IF(R53=4,S74,S73))","v":18.625}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E359","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G359","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G359","v":500}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E361","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G361","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G361","v":500}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E393","v":34},null,{"$f":"'Well Field Dvlpmnt A2'!G393","v":34},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E393","v":32},{"$f":"'Well Field Dvlpmnt A2 10%'!G393","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!E393","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!G393","v":32}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E397","v":32.624000000000002},null,{"$f":"'Well Field Dvlpmnt A2'!G397","v":32.624000000000002},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G397","v":30.623999999999999}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E394","v":40},null,{"$f":"'Well Field Dvlpmnt A2'!G394","v":40},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E394","v":38},{"$f":"'Well Field Dvlpmnt A2 10%'!G394","v":38},{"$f":"'Well Field Dvlpmnt A2 90%'!E394","v":38},{"$f":"'Well Field Dvlpmnt A2 90%'!G394","v":38}]
[null,"Conductor"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E416","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G416","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G416","v":50}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E417","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G417","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G417","v":50}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E447","v":44},null,{"$f":"'Well Field Dvlpmnt A2'!G447","v":44},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E447","v":42},{"$f":"'Well Field Dvlpmnt A2 10%'!G447","v":42},{"$f":"'Well Field Dvlpmnt A2 90%'!E447","v":42},{"$f":"'Well Field Dvlpmnt A2 90%'!G447","v":42}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E448","v":42.5},null,{"$f":"'Well Field Dvlpmnt A2'!G448","v":42.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G448","v":40.5}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E449","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G449","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E449","v":48},{"$f":"'Well Field Dvlpmnt A2 10%'!G449","v":48},{"$f":"'Well Field Dvlpmnt A2 90%'!E449","v":48},{"$f":"'Well Field Dvlpmnt A2 90%'!G449","v":48}]
[]
[]
[null,"OTHER FIELD COSTS"]
[null,"Average distance from well to plant","ft",{"$f":"'Input A1'!E234","v":1640.415}]
[null,"Maximum pressure drop in Surface Piping","psid",{"$f":"'Input A1'!T235","v":5}]
[null,"Pipe diameter (ID)","ft",{"$f":"D108","v":0.66077724951871109},null,{"$f":"F108","v":0.95872607687106648}]
[null,"Calculated Surface Equipment Cost","$/well",{"$f":"D112","v":221260.65196263057},null,{"$f":"F112","v":317854.5604739922}]
[null,"Year of the Estimate",null,{"$f":"'Input A1'!T39","v":2011}]
[null,"PPI Index for Oil and Gas Wells (ref 2010)",null,{"$f":"Tables!M37","v":1.1255916692963082}]
[null,"Resource Depth",null,{"$f":"'Summary A1'!H53","v":9842.49}]
[null,"PPI for Steel Pipe",null,{"$f":"Tables!G37","v":1.8614183474300587}]
[]
[null,"Inside Pipe Diameter","ft",{"$f":"D207","v":0.66077724951871109},null,{"$f":"F207","v":0.95872607687106648}]
[null,"OD (assumes 0.375\" wall)","inch",{"$f":"D108*12+2*0.375","v":8.6793269942245335},null,{"$f":"F108*12+2*0.375","v":12.254712922452798}]
[null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*D109^2 - 0.0472*D109 + 40.863","v":72.461357450052077},null,{"$f":" 0.4249*F109^2 - 0.0472*F109 + 40.863","v":104.09520499616499}]
[null,"Current Piping Cost","$/ft",{"$f":"D110*D106","v":134.88090023721472},null,{"$f":"F110*D106","v":193.76472445935462}]
[null,"Cost per Well","$/well",{"$f":"D111*D115","v":221260.65196263057},null,{"$f":"F111*F115","v":317854.5604739922}]
[]
[null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,"L","ft",{"$f":"D99","v":1640.415},null,{"$f":"D115","v":1640.415}]
[null,"flow","gpm",{"$f":"'Summary A1'!H136","v":710.49698884056181},null,{"$f":"'Summary A1'!J136","v":1776.2424721014045}]
[null,"rho","lb/cft",{"$f":"'GF Pumping A2'!G261","v":56.184746161078962},null,{"$f":"'GF Pumping A2'!M261","v":56.060969396306255}]
[null,"viscosity","lb/ft-s",{"$f":"'GF Pumping A2'!G262","v":1.0816136374610119E-4},null,{"$f":"'GF Pumping A2'!M262","v":1.0687513491083231E-4}]
[null,"max dP","psi",{"$f":"'Input A1'!T235","v":5},null,{"$f":"'Input A1'!T235","v":5}]
[null,null,"ft",{"$f":"D119*144/D117","v":12.814866119280751},null,{"$f":"F119*144/F117","v":12.843160005139678}]
[null,"D","inch",8,null,8]
[null,null,"ft",{"$f":"D121/12","v":0.66666666666666663},null,{"$f":"F121/12","v":0.66666666666666663}]
[null,"A","sq ft",{"$f":"PI()*(D122)^2/4","v":0.3490658503988659},null,{"$f":"PI()*(F122)^2/4","v":0.3490658503988659}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D123","v":4.534955196546326},null,{"$f":"F$116/(7.4805*60)/F123","v":11.337387991365812}]
[null,"Re",null,{"$f":"D$117*D122*D124/D$118","v":1570464.0902268311},null,{"$f":"F$117*F122*F124/F$118","v":3964657.521435569}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D126/D122","v":2.2499999999999999E-4},null,{"$f":"F126/F122","v":2.2499999999999999E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D126/3.7+12/D125)","v":8.6342376733199906},null,{"$f":"-2*LOG(F126/3.7+12/F125)","v":8.7216790327310587}]
[null,null,"v",{"$f":"-2*LOG(D126/3.7+2.51*D128/D125)","v":8.5297568538425903},null,{"$f":"-2*LOG(F126/3.7+2.51*F128/F125)","v":8.6733110001900382}]
[null,null,"c",{"$f":"-2*LOG(D126/3.7+2.51*D129/D125)","v":8.53243012591801},null,{"$f":"-2*LOG(F126/3.7+2.51*F129/F125)","v":8.6738886181247601}]
[null,null,"f",{"$f":"(D128-(D129-D128)^2/(D130-2*D129+D128))^-2","v":1.3736032457998083E-2},null,{"$f":"(F128-(F129-F128)^2/(F130-2*F129+F128))^-2","v":1.3291469544910058E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D132*4","v":24},null,{"$f":"F132*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D131","v":0.19230445441197316},null,{"$f":"14*F131","v":0.18608057362874081}]
[null,"∑K",null,{"$f":"D133*D134","v":4.6153069058873557},null,{"$f":"F133*F134","v":4.4659337670897798}]
[null,"∑f(L/D)",null,{"$f":"D135+D131*D$115/D122","v":38.414497432767746},null,{"$f":"F135+F131*F$115/F122","v":37.171222787360229}]
[null,"∑f(L/D)*D",null,{"$f":"D136*D122","v":25.609664955178495},null,{"$f":"F136*F122","v":24.780815191573485}]
[null,"D*","ft",{"$f":"(D137/D$120)*(D124^2/(2*32.174))","v":0.63870567036079806},{"$f":"(D138/D122)^0.25","v":0.98934555688885206},{"$f":"(F137/F$120)*(F124^2/(2*32.174))","v":3.8542036770081345},{"$f":"(F138/F122)^0.25","v":1.5506239235022155}]
[null,"D",null,{"$f":"D122*E138","v":0.65956370459256797},null,{"$f":"F122*G138","v":1.0337492823348102}]
[null,"A","sq ft",{"$f":"PI()*(D139)^2/4","v":0.34166727087192261},null,{"$f":"PI()*(F139)^2/4","v":0.83930599167025921}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D140","v":4.6331566619285631},null,{"$f":"F$116/(7.4805*60)/F140","v":4.715199247693195}]
[null,"Re",null,{"$f":"D$117*D139*D141/D$118","v":1587376.7050264978},null,{"$f":"F$117*F139*F141/F$118","v":2556814.3644276136}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D143/D139","v":2.2742306612013986E-4},null,{"$f":"F143/F139","v":1.4510288187210375E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D143/3.7+12/D142)","v":8.6357065464982803},null,{"$f":"-2*LOG(F143/3.7+12/F142)","v":8.6890722999465382}]
[null,null,"v",{"$f":"-2*LOG(D143/3.7+2.51*D145/D142)","v":8.5320729507783426},null,{"$f":"-2*LOG(F143/3.7+2.51*F145/F142)","v":8.6183586971235648}]
[null,null,"c",{"$f":"-2*LOG(D143/3.7+2.51*D146/D142)","v":8.5347032337469155},null,{"$f":"-2*LOG(F143/3.7+2.51*F146/F142)","v":8.6195883386417762}]
[null,null,"f",{"$f":"(D145-(D146-D145)^2/(D147-2*D146+D145))^-2","v":1.3728711440843205E-2},null,{"$f":"(F145-(F146-F145)^2/(F147-2*F146+F145))^-2","v":1.3459504375618039E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D149*4","v":24},null,{"$f":"F149*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D148","v":0.19220196017180488},null,{"$f":"14*F148","v":0.18843306125865256}]
[null,"∑K",null,{"$f":"D150*D151","v":4.6128470441233169},null,{"$f":"F150*F151","v":4.5223934702076614}]
[null,"∑f(L/D)",null,{"$f":"D152+D148*D$115/D139","v":38.757818972411215},null,{"$f":"F152+F148*F$115/F139","v":25.880737555788823}]
[null,"∑f(L/D)*D",null,{"$f":"D153*D139","v":25.563250663371658},null,{"$f":"F153*F139","v":26.754193874592268}]
[null,"D*","ft",{"$f":"(D154/D$120)*(D141^2/(2*32.174))","v":0.66545841731007771},{"$f":"(D155/D139)^0.25","v":1.0022268732377639},{"$f":"(F154/F$120)*(F141^2/(2*32.174))","v":0.7197555492764105},{"$f":"(F155/F139)^0.25","v":0.91346613262020881}]
[null,"D",null,{"$f":"D139*E155","v":0.66103246935492554},null,{"$f":"F139*G155","v":0.94429495903329541}]
[null,"A","sq ft",{"$f":"PI()*(D156)^2/4","v":0.34319066459121034},null,{"$f":"PI()*(F156)^2/4","v":0.7003340206819979}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D157","v":4.6125904796646449},null,{"$f":"F$116/(7.4805*60)/F157","v":5.6508678196928335}]
[null,"Re",null,{"$f":"D$117*D156*D158/D$118","v":1583849.6725779928},null,{"$f":"F$117*F156*F158/F$118","v":2799024.8057621848}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D160/D156","v":2.2691774905758992E-4},null,{"$f":"F160/F156","v":1.5884867176836327E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D160/3.7+12/D159)","v":8.6354026061671387},null,{"$f":"-2*LOG(F160/3.7+12/F159)","v":8.6969061564351584}]
[null,null,"v",{"$f":"-2*LOG(D160/3.7+2.51*D162/D159)","v":8.5315934563005253},null,{"$f":"-2*LOG(F160/3.7+2.51*F162/F159)","v":8.6313972747056926}]
[null,null,"c",{"$f":"-2*LOG(D160/3.7+2.51*D163/D159)","v":8.5342326183366879},null,{"$f":"-2*LOG(F160/3.7+2.51*F163/F159)","v":8.6324534697521997}]
[null,null,"f",{"$f":"(D162-(D163-D162)^2/(D164-2*D163+D162))^-2","v":1.3730226669460142E-2},null,{"$f":"(F162-(F163-F162)^2/(F164-2*F163+F162))^-2","v":1.3419402955995682E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D166*4","v":24},null,{"$f":"F166*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D165","v":0.19222317337244199},null,{"$f":"14*F165","v":0.18787164138393955}]
[null,"∑K",null,{"$f":"D167*D168","v":4.6133561609386078},null,{"$f":"F167*F168","v":4.5089193932145495}]
[null,"∑f(L/D)",null,{"$f":"D169+D165*D$115/D156","v":38.686220696567233},null,{"$f":"F169+F165*F$115/F156","v":27.82090437150508}]
[null,"∑f(L/D)*D",null,{"$f":"D170*D156","v":25.572847997061466},null,{"$f":"F170*F156","v":26.27113975375962}]
[null,"D*","ft",{"$f":"(D171/D$120)*(D158^2/(2*32.174))","v":0.65981132775466178},{"$f":"(D172/D156)^0.25","v":0.99953784855073291},{"$f":"(F171/F$120)*(F158^2/(2*32.174))","v":1.0150846627585182},{"$f":"(F172/F156)^0.25","v":1.0182364714809657}]
[null,"D",null,{"$f":"D156*E172","v":0.66072697224120058},null,{"$f":"F156*G172","v":0.96151556712332586}]
[null,"A","sq ft",{"$f":"PI()*(D173)^2/4","v":0.34287352576520069},null,{"$f":"PI()*(F173)^2/4","v":0.72611017278197409}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D174","v":4.6168568677630537},null,{"$f":"F$116/(7.4805*60)/F174","v":5.4502679191857251}]
[null,"Re",null,{"$f":"D$117*D173*D175/D$118","v":1584581.9894408954},null,{"$f":"F$117*F173*F175/F$118","v":2748894.6665710816}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D177/D173","v":2.2702266791258218E-4},null,{"$f":"F177/F173","v":1.5600371447835405E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D177/3.7+12/D176)","v":8.6354658157637143},null,{"$f":"-2*LOG(F177/3.7+12/F176)","v":8.6953925803862706}]
[null,null,"v",{"$f":"-2*LOG(D177/3.7+2.51*D179/D176)","v":8.5316931648050502},null,{"$f":"-2*LOG(F177/3.7+2.51*F179/F176)","v":8.6288702308699179}]
[null,null,"c",{"$f":"-2*LOG(D177/3.7+2.51*D180/D176)","v":8.5343304795849573},null,{"$f":"-2*LOG(F177/3.7+2.51*F180/F176)","v":8.6299591730790564}]
[null,null,"f",{"$f":"(D179-(D180-D179)^2/(D181-2*D180+D179))^-2","v":1.372991156715027E-2},null,{"$f":"(F179-(F180-F179)^2/(F181-2*F180+F179))^-2","v":1.3427163674746735E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D183*4","v":24},null,{"$f":"F183*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D182","v":0.19221876194010379},null,{"$f":"14*F182","v":0.18798029144645428}]
[null,"∑K",null,{"$f":"D184*D185","v":4.6132502865624909},null,{"$f":"F184*F185","v":4.5115269947149024}]
[null,"∑f(L/D)",null,{"$f":"D186+D182*D$115/D173","v":38.701086608771547},null,{"$f":"F186+F182*F$115/F173","v":27.419237959195367}]
[null,"∑f(L/D)*D",null,{"$f":"D187*D173","v":25.570851777458099},null,{"$f":"F187*F173","v":26.364024136425158}]
[null,"D*","ft",{"$f":"(D188/D$120)*(D175^2/(2*32.174))","v":0.66098086908052756},{"$f":"(D189/D173)^0.25","v":1.0000960533894643},{"$f":"(F188/F$120)*(F175^2/(2*32.174))","v":0.94763361335686458},{"$f":"(F189/F173)^0.25","v":0.99637089826453118}]
[null,"D",null,{"$f":"D173*E189","v":0.66079043730639486},null,{"$f":"F173*G189","v":0.95802612930999831}]
[null,"A","sq ft",{"$f":"PI()*(D190)^2/4","v":0.34293939725725353},null,{"$f":"PI()*(F190)^2/4","v":0.7208494805520711}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D191","v":4.6159700660339258},null,{"$f":"F$116/(7.4805*60)/F191","v":5.490043465769169}]
[null,"Re",null,{"$f":"D$117*D190*D192/D$118","v":1584429.7995882765},null,{"$f":"F$117*F190*F192/F$118","v":2758907.0208283681}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D194/D190","v":2.2700086371021149E-4},null,{"$f":"F194/F190","v":1.5657192994102874E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D194/3.7+12/D193)","v":8.6354526839970536},null,{"$f":"-2*LOG(F194/3.7+12/F193)","v":8.6956990655856483}]
[null,null,"v",{"$f":"-2*LOG(D194/3.7+2.51*D196/D193)","v":8.5316724499486103},null,{"$f":"-2*LOG(F194/3.7+2.51*F196/F193)","v":8.6293816277531263}]
[null,null,"c",{"$f":"-2*LOG(D194/3.7+2.51*D197/D193)","v":8.5343101484648951},null,{"$f":"-2*LOG(F194/3.7+2.51*F197/F193)","v":8.6304639088149635}]
[null,null,"f",{"$f":"(D196-(D197-D196)^2/(D198-2*D197+D196))^-2","v":1.3729977030186899E-2},null,{"$f":"(F196-(F197-F196)^2/(F198-2*F197+F196))^-2","v":1.3425592698544823E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D200*4","v":24},null,{"$f":"F200*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D199","v":0.19221967842261659},null,{"$f":"14*F199","v":0.18795829777962753}]
[null,"∑K",null,{"$f":"D201*D202","v":4.6132722821427983},null,{"$f":"F201*F202","v":4.5109991467110611}]
[null,"∑f(L/D)",null,{"$f":"D203+D199*D$115/D190","v":38.697997178866231},null,{"$f":"F203+F199*F$115/F190","v":27.499457365951365}]
[null,"∑f(L/D)*D",null,{"$f":"D204*D190","v":25.571266478704651},null,{"$f":"F204*F190","v":26.345198698427708}]
[null,"D*","ft",{"$f":"(D205/D$120)*(D192^2/(2*32.174))","v":0.660737687734818},{"$f":"(D206/D190)^0.25","v":0.99998004240536909},{"$f":"(F205/F$120)*(F192^2/(2*32.174))","v":0.96082898939912187},{"$f":"(F206/F190)^0.25","v":1.0007306142699597}]
[null,"D",null,{"$f":"D190*E206","v":0.66077724951871109},null,{"$f":"F190*G206","v":0.95872607687106648}]

{"sheet":"Well Field Dvlpmnt A2","index":30,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[30,16,30,21],[30,23,30,28],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21],[0,37,0,42],[0,30,0,35],[0,16,0,21],[0,23,0,28]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":8.625},{"$f":"MIN(S4:S26)","v":11.75},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":34},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":34},null,null,{"$f":"MIN(AF4:AF78)","v":10.375},{"$f":"MIN(AG4:AG78)","v":14.5},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":32},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":32},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(G5-E5)/E5","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359},null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,3.875,10000,10000,10000,10000,10000,null,3.875,10000,10000,10000,10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!D16","v":9842.49},null,{"$f":"'Well Field Dvlpmnt A1'!F16","v":9842.49},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!C205>H19,H19,'Input A1'!C205)","v":8.625},null,{"$f":"IF('Input A1'!D205>I19,I19,'Input A1'!D205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,10000,null,32,32,32,32,32,10000,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":7.7249999999999996},{"$f":"MIN(S34:S56)","v":10.772},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":32.624000000000002},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":32.624000000000002},null,8.75,10000,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,{"$f":"IF($AE36<=E$164+2*E$166-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$220+2*E$222-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$279+2*E$281-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$336+2*E$338-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$393+2*E$395-0.001,10000,$AE36)","v":10000},null,9.25,{"$f":"IF($AL36<=G$164+2*G$166-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$220+2*G$222-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$279+2*G$281-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$336+2*G$338-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$393+2*G$395-0.001,10000,$AE36)","v":10000}]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":8724704.8497492801},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":8590214.9093463998},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":24.511484854166667},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":24.511484854166667},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":72.480397548470407},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":72.24011977069263},null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,10000,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,10000,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,10000,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,10000,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,10000,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,10000,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,10000,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,10000,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,10000,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0858906261398589},null,{"$f":"J469","v":1.0858906261398589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$279+2*E$281-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$279+2*G$281-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,22.25,10000,10000,null,22.25,22.25,22.25,22.25,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0858906261398589},null,{"$f":"G23*G62","v":1.0858906261398589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF($AE76<=E$164+2*E$166-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$220+2*E$222-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$279+2*E$281-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$336+2*E$338-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$393+2*E$395-0.001,10000,$AE76)","v":10000},null,32,{"$f":"IF($AL76<=G$164+2*G$166-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$220+2*G$222-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$279+2*G$281-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$336+2*G$338-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$393+2*G$395-0.001,10000,$AE76)","v":10000}]
[null,null,"Bit life","hrs",100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF($AE77<=E$164+2*E$166-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$220+2*E$222-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$279+2*E$281-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$336+2*E$338-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$393+2*E$395-0.001,10000,$AE77)","v":10000},null,34,{"$f":"IF($AL77<=G$164+2*G$166-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$220+2*G$222-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$279+2*G$281-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$336+2*G$338-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$393+2*G$395-0.001,10000,$AE77)","v":10000}]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IF($AE78<=E$164+2*E$166-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$220+2*E$222-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$279+2*E$281-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$336+2*E$338-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$393+2*E$395-0.001,10000,$AE78)","v":10000},null,36,{"$f":"IF($AL78<=G$164+2*G$166-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$220+2*G$222-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$279+2*G$281-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$336+2*G$338-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$393+2*G$395-0.001,10000,$AE78)","v":10000}]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Minimum Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,{"$f":"E91","v":2}]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,{"$f":"E106","v":2}]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,{"$f":"E123","v":10000}]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1476.3734999999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1476.3734999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":9842.49},null,{"$f":"G15","v":9842.49}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":59.054939999999995},null,{"$f":"G132/(G135*G136)","v":59.054939999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":18.208606499999998},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":18.208606499999998}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":12.7598161},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":12.7598161}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":102.02336259999998},null,{"$f":"(G137+G141+G142+G143)","v":102.02336259999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":31.527469999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":31.527469999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.9684980000000003},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.9684980000000003}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":19.684979999999999},null,{"$f":"G$89*G133/G$92*B112","v":19.684979999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":9.8424899999999997},null,{"$f":"(G132/G$79)*B162","v":9.8424899999999997}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":16.732233000000001},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":16.732233000000001}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.5354824920371257},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.5354824920371257}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":19.684979999999999},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":19.684979999999999}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":11.873992000000001},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":11.873992000000001}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":378.33800559999997},null,{"$f":"SUM(G144:G151,G155:G158)","v":378.33800559999997}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":378.33800559999997},null,{"$f":"G159*G160","v":378.33800559999997}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":15.764083566666665},null,{"$f":"G161/24","v":15.764083566666665}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":8.625},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":8.625},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":10.375},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":7.7249999999999996},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":39.326358662866618},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":58060.393781351704},null,{"$f":"G168*G132*B162","v":58060.393781351704}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.45000000000000018},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0679508028084179},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":401.61186902784408},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":401.61186902784408}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":71.529942530066378},null,{"$f":"G172*7.4805/42","v":71.529942530066378}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":20374.912165760888},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":20374.912165760888}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":69787.199251494094},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":69787.199251494094}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":78519.888590804345},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":78519.888590804345},null,{"$f":"E180/E175","v":52346.592393869563},{"$f":"G180/G175","v":52346.592393869563}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":72248.159485658645},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":72248.159485658645}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":847529.34885530849},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":847529.34885530849}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1210327.7734352334},null,{"$f":"SUM(G178:G183)","v":1210327.7734352334}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":3444.8715000000002},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":3444.8715000000002}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":8366.1165000000001},null,{"$f":"G15-G132","v":8366.1165000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":137.79486},null,{"$f":"G187/(G190*G191)","v":137.79486}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":26.574722999999999},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":26.574722999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":20.862159900000002},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":20.862159900000002}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":209.2317429},null,{"$f":"(G192+G196+G197+G198)","v":209.2317429}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":13.482905000000001},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":13.482905000000001}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.6732233000000001},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.6732233000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":16.732233000000001},null,{"$f":"G$89*G188/G$92*B186*B113","v":16.732233000000001}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":22.965810000000001},null,{"$f":"(G187/G$79)","v":22.965810000000001}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":9.8424899999999997},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":9.8424899999999997}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.712641571503859},null,{"$f":"(G230/G207+2)*B186","v":4.712641571503859}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":16.732233000000001},null,{"$f":"G$91*G188/G$92*B186","v":16.732233000000001}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":10.6928932},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":10.6928932}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":466.35353040000001},null,{"$f":"SUM(G199:G206,G210:G213)","v":466.35353040000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":466.35353040000001},null,{"$f":"G214*G215","v":466.35353040000001}]
[null,null,null,"day",{"$f":"E216/24","v":19.431397100000002},null,{"$f":"G216/24","v":19.431397100000002}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":10.5},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":11.436250000000001},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":11.75},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":14.5},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.375},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":10.772},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":58.866644125679237},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":202788.02464919482},null,{"$f":"G225*G187","v":202788.02464919482}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.48899999999999988},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0537492777453736},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":2034.4811786278942},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2034.4811786278942}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":362.35562992204677},null,{"$f":"G229*7.4805/42","v":362.35562992204677}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":68235.563446127373},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":97496.221660816227},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":97496.221660816227}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":264915.63801211782},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":264915.63801211782},null,{"$f":"E236/E232","v":189225.45572294132},{"$f":"G236/G232","v":189225.45572294132}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":175725.53341986335},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":175725.53341986335}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1109179.5536145887},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1109179.5536145887}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1837420.7752397202},null,{"$f":"SUM(G234:G239)","v":1837420.7752397202}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4921.2449999999999},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4921.2449999999999}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2460.6224999999999},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2460.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4921.2449999999999},null,{"$f":"G188-G187","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":98.424899999999994},null,{"$f":"G244/(G247*G248)","v":98.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":1},null,{"$f":"ROUNDUP(G249/G250,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":2},null,{"$f":"(G$96*G251)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":7.3818675000000002},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":7.3818675000000002}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":12},null,{"$f":"G251*G$102+G252*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":9.4133694999999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":9.4133694999999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":127.22013699999999},null,{"$f":"(G249+G253+G254+G255)","v":127.22013699999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":10.202075000000001},null,{"$f":"((G244/G$109)+G$106)*B114","v":10.202075000000001}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.9842490000000002},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":9.8424899999999997},null,{"$f":"G$89*G245/G$92*B114","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":32.808300000000003},null,{"$f":"(G243/G$79)","v":32.808300000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.7302735692577507},null,{"$f":"(G289/G264+2)","v":9.7302735692577507}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":9.8424899999999997},null,{"$f":"G$91*G245/G$92","v":9.8424899999999997}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.9369960000000006},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.9369960000000006}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":363.83673699999997},null,{"$f":"SUM(G256:G263,G267:G270)","v":363.83673699999997}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":363.83673699999997},null,{"$f":"G271*G272","v":363.83673699999997}]
[null,null,null,"day",{"$f":"E273/24","v":15.159864041666665},null,{"$f":"G273/24","v":15.159864041666665}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":14.675000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":15.685},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":529542.56700489344},null,{"$f":"G284*G245","v":529542.56700489344}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5797.7051769433128},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5797.7051769433128}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1032.6127041934394},null,{"$f":"G288*7.4805/42","v":1032.6127041934394}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":55983.527052677782},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":55983.527052677782}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":74461.376309197032},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":74461.376309197032}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":776108.92397979996},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":776108.92397979996},null,{"$f":"E295/E291","v":554363.51712842856},{"$f":"G295/G291","v":554363.51712842856}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":414206.67491871235},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":414206.67491871235}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":837529.71096176573},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":837529.71096176573}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2280158.4783083601},null,{"$f":"SUM(G293:G298)","v":2280158.4783083601}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2460.6224999999999},null,{"$f":"G126*G245*B301","v":2460.6224999999999}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":1960.6224999999999},null,{"$f":"IF(G302=0,0,G304-G361)","v":1960.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2460.6224999999999},null,{"$f":"G302","v":2460.6224999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":78.424899999999994},null,{"$f":"G303/(G306*G307)","v":78.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":2.9606224999999999},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":2.9606224999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.1448715000000007},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.1448715000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":100.530394},null,{"$f":"(G308+G312+G313+G314)","v":100.530394}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":8.5354083333333328},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":8.5354083333333328}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.4921245000000001},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.4921245000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":4.9212449999999999},null,{"$f":"G$89*G304/G$92*B301*B115","v":4.9212449999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":16.404150000000001},null,{"$f":"(G302/G$79)*B301","v":16.404150000000001}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":14.024869996623167},null,{"$f":"(G346/G323+2)*B301","v":14.024869996623167}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":26.024869996623167},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":26.024869996623167}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":4.9212449999999999},null,{"$f":"G$91*G304/G$92*B301","v":4.9212449999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":5.9684980000000003},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":5.9684980000000003}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":268.79793482995655},null,{"$f":"SUM(G315:G321,G326:G329)","v":268.79793482995655}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":268.79793482995655},null,{"$f":"G330*G331","v":268.79793482995655}]
[null,null,null,"day",{"$f":"E332/24","v":11.19991395124819},null,{"$f":"G332/24","v":11.19991395124819}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":32},null,{"$f":"AP3*B301","v":32}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":4},null,{"$f":"(G337-G336)/2","v":4}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":384290.8892963801},null,{"$f":"G341*G304","v":384290.8892963801}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":9018.6524974673739},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":9018.6524974673739}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1606.2864287453499},null,{"$f":"G345*7.4805/42","v":1606.2864287453499}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":65256.014503839731},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":65256.014503839731}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":56019.001504627042},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":56019.001504627042}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":443542.81540961552},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":443542.81540961552},null,{"$f":"E352/E348","v":443542.81540961552},{"$f":"G352/G348","v":443542.81540961552}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":618322.93109960598},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":618322.93109960598}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":623809.75421103567},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":623809.75421103567}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":1928818.7818149307},null,{"$f":"SUM(G350:G355)","v":1928818.7818149307}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing:  I1"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.4216443371421326},null,{"$f":"(G403/G380+2)","v":4.4216443371421326}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":32.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":32.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":33.71},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":33.71}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":34},null,{"$f":"AC3","v":34},null,{"$f":"if","v":{"$error":"#NAME?"}}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":40},null,{"$f":"G393+2*G395","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":32.624000000000002},null,{"$f":"AC33","v":32.624000000000002}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":245.0036794908209},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":245.0036794908209}]
[null,null,null,"lb",{"$f":"E398*E361","v":122501.83974541046},null,{"$f":"G398*G361","v":122501.83974541046}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68799999999999883},null,{"$f":"0.5*(G393-G397)","v":0.68799999999999883}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735651},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735651}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1816.2332528565992},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1816.2332528565992}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":323.48411542842359},null,{"$f":"G402*7.4805/42","v":323.48411542842359}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":92015.706682110555},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":162040.71011518923},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":162040.71011518923},null,{"$f":"E409/E405","v":162040.71011518923},{"$f":"G409/G405","v":162040.71011518923}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":161894.83546220962},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":161894.83546220962}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":948430.28677545046},null,{"$f":"SUM(G407:G412)","v":813940.34637256991}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":393.69959999999998},{"$f":"G421+G365+G308+G249+G192+G137","v":393.69959999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.3076142806640005},null,{"$f":"(G456/G436+2)","v":2.3076142806640005}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":44},null,{"$f":"G394+2*2","v":44}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":42.5},null,{"$f":"G447- 2*0.75","v":42.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":50},null,{"$f":"G447+2*G450","v":50}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":346.76147037084212},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":346.76147037084212}]
[null,null,null,"lb",{"$f":"E451*E416","v":17338.073518542107},null,{"$f":"G451*G416","v":17338.073518542107}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":230.71071049800042},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":230.71071049800042}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":41.091225473340288},null,{"$f":"G455*7.4805/42","v":41.091225473340288}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":129748.81075076993},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":129748.81075076993}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":25907.796671172026},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":25907.796671172026},null,{"$f":"E462/E458","v":25907.796671172026},{"$f":"G462/G458","v":25907.796671172026}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4272.4205647777853},null,{"$f":"G455/27*500","v":4272.4205647777853}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":350565.26744033821},null,{"$f":"SUM(G460:G465)","v":350565.26744033821}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1427426.8874412163},{"$f":"J462+J409+J352+J295+J236+J180","v":1427426.8874412163}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1314521.7879957727},{"$f":"G169+G226+G285+G342+G399+G452","v":1314521.7879957727}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":8724704.8497492801},null,{"$f":"SUM(G470:G476)","v":8590214.9093463998},null,{"$f":"I467/I468","v":1.0858906261398589},{"$f":"J467/J468","v":1.0858906261398589}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":431614.53460128617},null,{"$f":"G460+G407+G350+G293+G234+G178","v":431614.53460128617}]
[null,null,"Mud Cost",null,328198.57749533781,null,327293.76116169995]
[null,null,"Casing Cost",null,1751035.7727786987,null,1751035.7727786987,null,{"$f":"E472/I468","v":1.3320705588672448},{"$f":"G472/J468","v":1.3320705588672448}]
[null,null,"Cement Cost",null,1446670.5549508277,null,1446670.5549508277]
[null,null,"Rig Cost",null,3988860.5977568477,null,3977143.7387738116]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":7},null,{"$f":"G139+G194+G251+G310+G367+G423","v":7}]

{"sheet":"GF Pumping A1","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[{"$f":"'Input A1'!A398","v":1},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(F8-D8)/D8","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,"Resource Type",null,{"$f":"IF(A4=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A5=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"GF PUMPING","Units","Reference",null,"Improved",null,0.1,0.9]
[]
[null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":100},null,{"$f":"'Summary A1'!L134","v":40},{"$f":"'Summary A1'!M134","v":40},{"$f":"'Summary A1'!N134","v":0},{"$f":"'Summary A1'!O134","v":0},{"$f":"'Summary A1'!P134","v":0}]
[null,null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"gpm",{"$f":"'Summary A1'!H136","v":710.49698884056181},null,{"$f":"'Summary A1'!J136","v":1776.2424721014045},null,{"$f":"'Summary A1'!L136","v":710.49698884056181},{"$f":"'Summary A1'!M136","v":710.49698884056181}]
[null,"Injection Well Flow Rate","lb/h",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1603199.6639999999},null,{"$f":"'Summary A1'!L140","v":666677.08799999999},{"$f":"'Summary A1'!M140","v":666677.08799999999}]
[null,null,"kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":202},null,{"$f":"'Summary A1'!L139","v":84},{"$f":"'Summary A1'!M139","v":84}]
[null,null,"gpm",{"$f":"'Summary A1'!H141","v":1492.0436765651798},null,{"$f":"'Summary A1'!J141","v":3588.0097936448369},null,{"$f":"'Summary A1'!L141","v":1492.0436765651798},{"$f":"'Summary A1'!M141","v":1492.0436765651798}]
[null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":2504413.147786492},null,{"$f":"'Summary A1'!J143","v":6166193.025635873},null,{"$f":"'Summary A1'!L143","v":2161639.114154675},{"$f":"'Summary A1'!M143","v":3120348.5498937522}]
[null,null,"kg/s",{"$f":"D22/(3600*2.20462)","v":315.55112392592878},null,{"$f":"F22/(3600*2.20462)","v":776.92817628886826},null,{"$f":"H22/(3600*2.20462)","v":272.36227081647166},393.15777144432957]
[null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":2629633.8051758171},null,{"$f":"'Summary A1'!J145","v":6227854.9558922322},null,{"$f":"'Summary A1'!L145","v":2269721.069862409},{"$f":"'Summary A1'!M145","v":3276365.9773884397}]
[null,null,"kg/s",{"$f":"D24/(3600*2.20462)","v":331.32868012222531},null,{"$f":"F24/(3600*2.20462)","v":784.69745805175705},null,{"$f":"H24/(3600*2.20462)","v":285.98038435729529},412.81566001654602]
[{"$f":"'Input A1'!A303","v":1},null,null,{"$f":"IF(A26=1,IF(OR('Summary A1'!H206>2000,'Summary A1'!J206>2000),\"STOP - set depth exceeds max for lineshaft pump\",\" \"),\" \")","v":" "}]
[null,null,null,{"$f":"IF('Input A1'!A290=1,\" \",\"Review Production Well Casing Profile - used to calculate friction losses\")","v":" "}]
[null,"#of Casing/Liners above production interval",null,{"$f":"IF('Summary A1'!H119*3280.83<=6000,2,3)-1","v":2},null,{"$f":"D28","v":2},null,{"$f":"'Well Field Dvlpmnt A1'!H24","v":2},{"$f":"'Well Field Dvlpmnt A1'!J24","v":2}]
[null,"Total production intervals",null,{"$f":"D28+1","v":3},null,{"$f":"D29","v":3},null,{"$f":"H28+1","v":3},3]
[null,"Estimated Casing ID Above Production Interval","inch",{"$f":"IF(D29>2,'Well Field Dvlpmnt A1'!D70,'Well Field Dvlpmnt A1'!D76)","v":10.772},null,null,null,{"$f":"IF(H29>2,'Well Field Dvlpmnt A1'!H70,'Well Field Dvlpmnt A1'!H76)","v":10.772},{"$f":"IF(I29>2,'Well Field Dvlpmnt A1'!J70,'Well Field Dvlpmnt A1'!J76)","v":10.772}]
[{"$f":"IF('Input A1'!A197=0,'Input A1'!A219,'Input A1'!A299)","v":1},"Production Interval",null,{"$f":"IF('Input A1'!A298=1,'Input A1'!T299,'Input A1'!T205)","v":"Perforated / Slotted Liner"},null,{"$f":"D31","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F31=\"Open Hole\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D26","v":10.375},null,{"$f":"D32","v":10.375},null,{"$f":"'Well Field Dvlpmnt A1'!H26","v":8.625},{"$f":"'Well Field Dvlpmnt A1'!J26","v":8.625}]
[]
[null,"PRODUCTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"Production Zone Casing Liner Diameter","inch",{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!D64,'Well Field Dvlpmnt A1'!D65)","v":7.7249999999999996},null,{"$f":"D35","v":7.7249999999999996},null,{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!H64,'Well Field Dvlpmnt A1'!H65)","v":7.7249999999999996},{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!J64,'Well Field Dvlpmnt A1'!J65)","v":7.7249999999999996}]
[{"$f":"'Well Field Dvlpmnt A2 10%'!A18","v":1},null,"cm",{"$f":"D35*2.54","v":19.621500000000001},null,{"$f":"D36","v":19.621500000000001},null,{"$f":"H35*2.54","v":19.621500000000001},19.621500000000001]
[{"$f":"'Well Field Dvlpmnt A2 90%'!A18","v":1},"Surface Roughness","ft",{"$f":"IF($A35=1,0.001,0.02)*1+0.005*0","v":1E-3},null,{"$f":"D37","v":1E-3},null,{"$f":"IF($A36=1,0.001,0.02)*1+0.005*0","v":1E-3},{"$f":"IF($A37=1,0.001,0.02)*1+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null," Production Zone Casing Length","meter",{"$f":"D39/3.28083","v":450},null,{"$f":"D38","v":450},null,{"$f":"H39/3.28083","v":450},450]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1476.3734999999999},null,{"$f":"D39","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1476.3734999999999},{"$f":"'Well Field Dvlpmnt A1'!J61","v":1476.3734999999999}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":10.772},null,{"$f":"D42","v":10.772},null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":10.772},{"$f":"'Well Field Dvlpmnt A1'!J70","v":10.772}]
[null,null,"cm",{"$f":"D42*2.54","v":27.360880000000002},null,{"$f":"D43","v":27.360880000000002},null,{"$f":"H42*2.54","v":27.360880000000002},27.360880000000002]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D44","v":1.4999999999999999E-4},null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length Used","meter",{"$f":"D46/3.28083","v":1050},null,{"$f":"D45","v":1050},null,{"$f":"H46/3.28083","v":1050},1050]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":3444.8715000000002},null,{"$f":"D46","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":3444.8715000000002},{"$f":"'Well Field Dvlpmnt A1'!J67","v":3444.8715000000002}]
[]
[null,"UPPER CASING"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,{"$f":"D49","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D49*2.54","v":37.307520000000004},null,{"$f":"D50","v":37.307520000000004},null,{"$f":"H49*2.54","v":37.307520000000004},37.307520000000004]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length of Upper Casing Liner","meter",{"$f":"D53/3.28083","v":1500},null,{"$f":"D52","v":1500},null,{"$f":"H53/3.28083","v":1500},1500]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D73","v":4921.2449999999999},null,{"$f":"D53","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A1'!H73","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A1'!J73","v":4921.2449999999999}]
[]
[null,"Pump Type (L-lineshaft, S-submersible)",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,{"$f":"D55","v":"Lineshaft"},null,{"$f":"'Input A1'!T303","v":"Lineshaft"},{"$f":"'Input A1'!T303","v":"Lineshaft"}]
[null,"Pump Depth","ft",{"$f":"'GF Pumping A2'!G253","v":58.906462963644117},null,{"$f":"'GF Pumping A2'!M253","v":234.67243633485214},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":58.850985172854962},{"$f":"'GF Pumping A2 10-90s'!M253","v":58.850985172854962}]
[null,"Flow per Well","lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,"Pump Size","hp",{"$f":"'GF Pumping A2'!G280","v":14.052823692560485},null,{"$f":"'GF Pumping A2'!M280","v":113.56477124046445},null,{"$f":"'GF Pumping A2 10-90s'!G280","v":14.039586279786098},{"$f":"'GF Pumping A2 10-90s'!M280","v":14.039586279786098}]
[null,"Pump Cost Adjustment",null,{"$f":"Tables!K37","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},{"$f":"D59","v":1.3245864232743867}]
[null,"Pump only cost",null,{"$f":"(12000*D59*(D58)^0.5)","v":59585.878149650191},null,{"$f":"(12000*F59*(F58)^0.5)","v":169388.28094796016},null,{"$f":"(12000*H59*(H58)^0.5)","v":59557.807324947207},59557.807324947207]
[null,"Installation cost (w/o casing)",null,{"$f":"('Input A1'!T310+'Input A1'!T309*D56)*IF(D56<1,0,1)","v":10294.532314818221},null,{"$f":"('Input A1'!W310+'Input A1'!W309*F56)*IF(F56<1,0,1)","v":11173.36218167426},null,{"$f":"('Input A1'!T310+'Input A1'!T309*H56)*IF(H56<1,0,1)","v":10294.254925864276},{"$f":"('Input A1'!T310+'Input A1'!T309*I56)*IF(I56<1,0,1)","v":10294.254925864276}]
[null,"Production casing cost",null,{"$f":"'Input A1'!T308*D56","v":2650.7908333639853},null,{"$f":"'Input A1'!W308*F56","v":10560.259635068345},null,{"$f":"'Input A1'!T308*H56","v":2648.2943327784733},{"$f":"'Input A1'!T308*I56","v":2648.2943327784733}]
[null,"Installed Pump Cost",null,{"$f":"SUM(D60:D62)","v":72531.201297832391},null,{"$f":"SUM(F60:F62)","v":191121.90276470274},null,{"$f":"SUM(H60:H62)","v":72500.356583589964},72500.356583589964]
[]
[]
[null,"Production well head pressure","bar",{"$f":"'Summary A1'!H211","v":11.53934659093855},null,{"$f":"'Summary A1'!J211","v":12.028265068077411},null,{"$f":"'Summary A1'!L211","v":11.533600042682385},{"$f":"'Summary A1'!M211","v":11.533600042682385}]
[null,"Surface equipment ΔP for Binary conversion System"]
[null,"∆P's Used","bar",{"$f":"'Input A1'!C314","v":2.7579036347101478},null,{"$f":"'Input A1'!G314","v":2.7579036347101478},null,{"$f":"D68","v":2.7579036347101478},{"$f":"D68","v":2.7579036347101478}]
[null,null,"psid",{"$f":"'Input A1'!E314","v":40},null,{"$f":"'Input A1'!I314","v":40},null,{"$f":"D69","v":40},{"$f":"D69","v":40}]
[{"$f":"'Input A1'!A464","v":2},"Flash Plant LP","bar",{"$f":"IF(A70=2,'Input A1'!T490,'Input A1'!T488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!W490,'Input A1'!W488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!Y490,'Input A1'!Y488)","v":1.0824771766237331},{"$f":"IF(A70=2,'Input A1'!Z490,'Input A1'!Z488)","v":1.0824771766237331}]
[null,"Injection Well Surface Pressure Used","bar",{"$f":"IF(D66-D68<1.1,1.1,IF('Input A1'!$A398=1,D66-D68,D70))","v":8.7814429562284015},null,{"$f":"IF(F66-F68<1.1,1.1,IF('Input A1'!$A398=1,F66-F68,F70))","v":9.2703614333672633},null,{"$f":"IF(H66-H68<1.1,1.1,IF('Input A1'!$A398=1,H66-H68,H70))","v":8.7756964079722373},{"$f":"IF(I66-I68<1.1,1.1,IF('Input A1'!$A398=1,I66-I68,I70))","v":8.7756964079722373}]
[null,null,"psi",{"$f":"D71*14.50377","v":127.3640289052568},null,{"$f":"F71*14.50377","v":134.4551900464291},null,{"$f":"H71*14.50377","v":127.28068229105548},127.28068229105548]
[null,"Temperature Rise in Injection Well","C",{"$f":"'Summary A1'!H56*'Summary A1'!H134/'Summary A1'!H139","v":1.9588881595097074},null,{"$f":"'Summary A1'!J56*'Summary A1'!J134/'Summary A1'!J139","v":0.82220363359201976},null,{"$f":"'Summary A1'!L56*'Summary A1'!L134/'Summary A1'!L139","v":1.9729444391224789},{"$f":"'Summary A1'!M56*'Summary A1'!M134/'Summary A1'!M139","v":1.9729444391224789},null,null,null,"Not Used"]
[null,"Estimated Casing ID Above Injection Interval","inch",{"$f":"IF(D80>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":10.772},null,null,null,{"$f":"IF(H80>2,'Well Field Dvlpmnt A2 10%'!G224,'Well Field Dvlpmnt A2 10%'!G283)","v":10.772},{"$f":"IF(I80>2,'Well Field Dvlpmnt A2 90%'!G224,'Well Field Dvlpmnt A2 90%'!G283)","v":10.772}]
[]
[null,{"$f":"IF('Input A1'!A315=0,\"GETEM Estimates used for Injection interval\", \" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A315=1,'Input A1'!A316=1,'Input A1'!E317<=D74-2*0.25),\" \",IF(AND('Input A1'!A315=1,'Input A1'!A316=0,'Input A1'!I317<D74-2*0.25),\" \",IF('Input A1'!A315=0,\" \",\"This hole dimension too large\")))","v":" "},{"$f":"INPUT!R318","v":""}]
[{"$f":"IF(D77=\"Open\",0,1)","v":1},"Injection Interval",null,{"$f":"IF('Input A1'!A315=1,'Input A1'!T316,'Input A1'!W205)","v":"Perforated / Slotted Liner"},null,{"$f":"D77","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F77=\"Open\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F63,'Well Field Dvlpmnt A1'!F65)","v":8.625},null,{"$f":"D78","v":8.625}]
[]
[null,"# of Intervals Injection Well",null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},null,{"$f":"D80","v":3},null,{"$f":"'Well Field Dvlpmnt A2 10%'!G16","v":3},{"$f":"'Well Field Dvlpmnt A2 90%'!G16","v":3}]
[]
[null,"INJECTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!B18","v":1},"Injection Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F64,'Well Field Dvlpmnt A1'!F65)","v":7.7249999999999996},null,{"$f":"D83","v":7.7249999999999996},null,{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!I64,'Well Field Dvlpmnt A1'!I65)","v":7.7249999999999996},{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!K64,'Well Field Dvlpmnt A1'!K65)","v":7.7249999999999996}]
[null,null,"cm",{"$f":"D83*2.54","v":19.621500000000001},null,{"$f":"D84","v":19.621500000000001},null,{"$f":"H83*2.54","v":19.621500000000001},{"$f":"I83*2.54","v":19.621500000000001}]
[null,"Surface Roughness","ft",{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,{"$f":"D85","v":1E-3},null,{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null,"Injection Interval Length","meter",{"$f":"D87/3.28083","v":450},null,{"$f":"D86","v":450},null,{"$f":"H87/3.28083","v":450},{"$f":"I87/3.28083","v":450}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F61","v":1476.3734999999999},null,{"$f":"D87","v":1476.3734999999999},null,{"$f":"'Well Field Dvlpmnt A1'!I61","v":1476.3734999999999},{"$f":"'Well Field Dvlpmnt A1'!K61","v":1476.3734999999999}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Intermediate Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F69","v":11.75},null,{"$f":"D90","v":11.75},null,{"$f":"'Well Field Dvlpmnt A1'!I69","v":11.75},{"$f":"'Well Field Dvlpmnt A1'!K69","v":11.75}]
[null,null,"cm",{"$f":"D90*2.54","v":29.844999999999999},null,{"$f":"D91","v":29.844999999999999},null,{"$f":"H90*2.54","v":29.844999999999999},{"$f":"I90*2.54","v":29.844999999999999}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Intermediate Casing/Liner Length","meter",{"$f":"D94/3.28083","v":1050},null,{"$f":"D93","v":1050},null,{"$f":"H94/3.28083","v":1050},{"$f":"I94/3.28083","v":1050}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F67","v":3444.8715000000002},null,{"$f":"D94","v":3444.8715000000002},null,{"$f":"'Well Field Dvlpmnt A1'!I67","v":3444.8715000000002},{"$f":"'Well Field Dvlpmnt A1'!K67","v":3444.8715000000002}]
[]
[null,"UPPER INTERVAL"]
[null,"Upper Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F76","v":14.688000000000001},null,{"$f":"D97","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!I76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!K76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D97*2.54","v":37.307520000000004},null,{"$f":"D98","v":37.307520000000004},null,{"$f":"H97*2.54","v":37.307520000000004},{"$f":"I97*2.54","v":37.307520000000004}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D99","v":1.4999999999999999E-4}]
[null,"Length of Upper Casing/Liner","meter",{"$f":"D101/3.28083","v":1500},null,{"$f":"D100","v":1500},null,{"$f":"H101/3.28083","v":1500},{"$f":"I101/3.28083","v":1500}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F73","v":4921.2449999999999},null,{"$f":"D101","v":4921.2449999999999},null,{"$f":"'Well Field Dvlpmnt A1'!I73","v":4921.2449999999999},{"$f":"'Well Field Dvlpmnt A1'!K73","v":4921.2449999999999}]
[null,null,null,{"$f":"IF(OR(D100<0,D101<0),\"Upper casing length is <0 - decrease intermediate and/or injection zone casing length or reduce # of liners\",\" \")","v":" "}]
[]
[{"$f":"'Input A1'!A322","v":0},"Injection Pump Pressure Used","psi",{"$f":"'GF Pumping A2'!G118","v":86.771006187625517},null,{"$f":"'GF Pumping A2'!M118","v":302.88396340629356},null,{"$f":"'GF Pumping A2 10-90s'!G118","v":86.854927030612544},{"$f":"'GF Pumping A2 10-90s'!M118","v":101.97760593311477}]
[null,null,"bar",{"$f":"D104/14.50377","v":5.9826518338077284},null,{"$f":"F104/14.50377","v":20.883119589340811},null,{"$f":"H104/14.50377","v":5.9884379737552749},{"$f":"I104/14.50377","v":7.0311102515494097}]
[]
[]
[null,"Input for Hydrostatic Pressure Calculation"]
[null,"CT","1/C",{"$f":"0.0009/D111","v":5.0571426166341543E-4}]
[null,"CP","1/bar",4.64E-10]
[null,"T correction",null,{"$f":" 30.796*'Input A1'!C77^-0.552","v":1.7796611015866632},null,1.7796611015866632]

{"sheet":"GF Pumping A2","index":32,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[[252,16,252,19]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1'!D17","v":284.7555765800405},null,"psia",{"$f":"D10*14.50377","v":4130.0293889342938},null,"bar",{"$f":"'Reservoir A1'!J17","v":284.7555765800405},null,"psia",{"$f":"J10*14.50377","v":4130.0293889342938},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1'!D19","v":284.7555765800405},null,"psia",{"$f":"D11*14.50377","v":4130.0293889342938},null,"bar",{"$f":"'Reservoir A1'!J19","v":284.7555765800405},null,"psia",{"$f":"J11*14.50377","v":4130.0293889342938},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!H106","v":56.937682530770942},null,"F",{"$f":"D15*1.8+32","v":134.48782855538769},null,"C",{"$f":"Geofluid!I106","v":64.488673387668598},null,"F",{"$f":"J15*1.8+32","v":148.07961209780348}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!D71","v":8.7814429562284015},null,"psia",{"$f":"D16*14.50377","v":127.3640289052568},null,"bar",{"$f":"'GF Pumping A1'!F71","v":9.2703614333672633},null,"psia",{"$f":"J16*14.50377","v":134.4551900464291}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":984.06785315689103},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.433362080804955},null,"kg/m^3",{"$f":"M17*16.01846","v":980.61021164351837},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.21750852725657}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":3.1549912358496589E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":2.8218746428246267E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!H52","v":3000},null,"ft",{"$f":"'Summary A1'!H53","v":9842.49},null,"m",{"$f":"'Summary A1'!J52","v":3000},null,"ft",{"$f":"'Summary A1'!J53","v":9842.49}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.17383970421531969},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":2.5213310868070273},null,"bar",{"$f":"M21/14.50377","v":0.24456078274672166},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":3.5470533439784191}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!D461","v":1.3712217116567951E-3},null,"F/ft",{"$f":"'Reservoir A2'!D460","v":7.5230934884838014E-4},null,"C/m",{"$f":"'Reservoir A2'!G461","v":5.5361711328529321E-4},null,"F/ft",{"$f":"'Reservoir A2'!G460","v":3.0373740910486917E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.49504950495049505},null,null,{"$f":"M142/M25","v":0.49504950495049505}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!H139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!J139","v":202},null,"lb/h",{"$f":"2.20462*J25*3600","v":1603199.6639999999}]
[{"$f":"'GF Pumping A1'!D80","v":3},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D100","v":1500},null,"ft",{"$f":"'GF Pumping A1'!D101","v":4921.2449999999999},null,"m",{"$f":"'GF Pumping A1'!F100","v":1500},null,"ft",{"$f":"'GF Pumping A1'!F101","v":4921.2449999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":57.42740457064837},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":135.36932822716707},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":64.694224296066608},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":148.44960373291988}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.17775464109018663},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":2.5781124308046159},null,"bar",{"$f":"M33/14.50377","v":0.24681407129637686},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":3.5797345228462518}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":3.1311922651270957E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":2.8137248251212466E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":983.86332939665715},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.42059407687487},null,"kg/m^3",{"$f":"M35*16.01846","v":980.50763992736688},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.211105182855704}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":144.72568142716329},null,"psi",{"$f":"G30*G35/144","v":2099.0679965128479},null,"bar",{"$f":"M36/14.50377","v":144.23206160153276},null,"psi",{"$f":"M30*M35/144","v":2091.9086480944629}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":431.79498279740392},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":310.96773013920415}]
[null,"rho,correction",null,{"$f":"G38","v":1.0023785960912819},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0023785960912819},null,null,{"$f":"M38","v":1.0026776575820706},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0026776575820706}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0038467403446256},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0045233791342887}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.5175114820477363E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.0079265821081247},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":0.20546556641348543},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":7.2559378431790815}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.77916146537684938},null,"fps",{"$f":"G40/G29","v":2.5563158614209165},null,"m/s",{"$f":"J40/J29","v":1.8795495861512763},null,"fps",{"$f":"M40/M29","v":6.1665298309918013}]
[null,"Re,w",null,{"$f":"G42","v":612864.66305311222},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":612864.66305311222},null,null,{"$f":"M42","v":1638974.29374769},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1638974.29374769}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.2660318439018721E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.2660318439018721E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.0706191480404097E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.0706191480404097E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.44195165601902},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.6400148144852587}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.24854978495339},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.5388835274092934}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.2577576499615386},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.5413888829883664}]
[null,null,"f",{"$f":"G47","v":1.4666272538083509E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.4666272538083509E-2},null,null,{"$f":"M47","v":1.3707213213312771E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3707213213312771E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.4666272538083509E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.4666272538083509E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3707213213312771E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3707213213312771E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2167765217101663E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.21683672793048E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":6.6174837328014388E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":6.6178111665383919E-3}]
[null,null,"m",{"$f":"D49*D30","v":1.8251647825652495},null,"ft",{"$f":"G49*G30","v":5.9883516631442353},null,"m",{"$f":"J49*J30","v":9.9262255992021586},null,"ft",{"$f":"M49*M30","v":32.56787011427123}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.17652641330508134},null,"psid",{"$f":"G50*G35*G38/144","v":2.5602984975018397},null,"bar",{"$f":"M51/14.50377","v":0.95705637346848993},null,"psid",{"$f":"M50*M35*M38/144","v":13.88092551782108}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":153.67484191023738},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2228.8645618524433},null,"bar",{"$f":"M52/14.50377","v":152.93157073475655},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2218.08432767564}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!D90","v":11.75},null,"m",{"$f":"M55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!F90","v":11.75}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0.97916666666666663},null,null,null,null,"ft",{"$f":"M54/12","v":0.97916666666666663}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*G55^2/4","v":0.75301412454208472},null,"sq m",{"$f":"PI()*J54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*M55^2/4","v":0.75301412454208472}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D93","v":1050},null,"ft",{"$f":"'GF Pumping A1'!D94","v":3444.8715000000002},null,"m",{"$f":"'GF Pumping A1'!F93","v":1050},null,"ft",{"$f":"'GF Pumping A1'!F94","v":3444.8715000000002}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":58.259932038439992},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":136.86787766919198},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":65.043660840343207},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":149.07858951261778}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.18461365414377484},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":2.6775939785608571},null,"bar",{"$f":"M60/14.50377","v":0.25068727163394838},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":3.6359105297063117}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":3.0914929186454934E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":2.7999703272428507E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":983.5089590039579},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.398471451310414},null,"kg/m^3",{"$f":"M62*16.01846","v":980.33232242312135},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.200160466307082}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":101.27148763456698},null,"psi",{"$f":"G57*G62/144","v":1468.8183642096035},null,"bar",{"$f":"M63/14.50377","v":100.94439075428893},null,"psi",{"$f":"M57*M62/144","v":1464.0742262903332}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":1106.6927128174727},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":811.38449824811858}]
[null,"rho,correction",null,{"$f":"G65","v":1.0064302053373586},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0064302053373586},null,null,{"$f":"M65","v":1.0071311394268769},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0071311394268769}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0104533890553544},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0120707669870508}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.4862789495023599E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":2.9968969327712496},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":0.20459359020361592},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":7.22514433704574}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":1.2130581938777811},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":3.979868152664058},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":2.9245318529851398},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":9.5949652225174678}]
[null,"Re,well",null,{"$f":"G69","v":770871.4939394613},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":770871.4939394613},null,null,{"$f":"M69","v":2043498.3944649147},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":2043498.3944649147}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":1.2159421617365527E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":1.2159421617365527E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":1.0330288304096163E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":1.0330288304096163E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":8.50196067992559},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":8.6667240287181926}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":8.3321333793384724},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":8.5817017839663716}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":8.3392021882579197},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":8.5834757307927596}]
[null,null,"f",{"$f":"G74","v":1.4380712854248143E-2},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":1.4380712854248143E-2},null,null,{"$f":"M74","v":1.3573045401188337E-2},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":1.3573045401188337E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":1.4380712854248143E-2},null,null,{"$f":"IF($A26>2,G74,0)","v":1.4380712854248143E-2},null,null,{"$f":"IF($A26>2,J74,0)","v":1.3573045401188337E-2},null,null,{"$f":"IF($A26>2,M74,0)","v":1.3573045401188337E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":3.6149693717567105E-3},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":3.6151482407918564E-3},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":1.9831289276680538E-2},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":1.9832270530797464E-2}]
[null,null,"m",{"$f":"D76*D57","v":3.7957178403445462},null,"ft",{"$f":"G76*G57","v":12.453721142979004},null,"m",{"$f":"J76*J57","v":20.822853740514564},null,"ft",{"$f":"M76*M57","v":68.319623531834054}]
[null,null,"bar",{"$f":"G78/14.50377","v":0.36846561210237883},null,"psi",{"$f":"G77*G62*G65/144","v":5.3441404908421184},null,"bar",{"$f":"M78/14.50377","v":2.0162326966912123},null,"psi",{"$f":"M77*M62*M65/144","v":29.242975299289103}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":255.22906039301202},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":3701.7835892563558},null,"bar",{"$f":"M79/14.50377","v":252.57957731718429},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":3663.3560961056578}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!D83","v":7.7249999999999996},null,"m",{"$f":"M82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!F83","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M81/12","v":0.64374999999999993}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.32548004357357524}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D86","v":450},null,"ft",{"$f":"'GF Pumping A1'!D87","v":1476.3734999999999},null,"m",{"$f":"'GF Pumping A1'!F86","v":450},null,"ft",{"$f":"'GF Pumping A1'!F87","v":1476.3734999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":58.74965407831742},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":137.74937734097136},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":65.249211748741217},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":149.44858114773419}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.18876978149243898},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":2.7378734937165916},null,"bar",{"$f":"M87/14.50377","v":0.2529908497789915},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":3.6693210972990435}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":3.0685756527479188E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":2.7919378143945162E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":983.29664829018054},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.385217323649123},null,"kg/m^3",{"$f":"M89*16.01846","v":980.22864246890947},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.193687936849699}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":43.39269689707136},null,"psi",{"$f":"G84*G89/144","v":629.35769547483665},null,"bar",{"$f":"M90/14.50377","v":43.257306374880159},null,"psi",{"$f":"M84*M89/144","v":627.39402248079557}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":1467.0007384240137},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":1083.8661981022949}]
[null,"rho,correction",null,{"$f":"G92","v":1.0087928646882824},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0087928646882824},null,null,{"$f":"M92","v":1.0096409819716914},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0096409819716914}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0143377367750304},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0163382704577653}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.4682315677193865E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":2.9905235689645933},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":0.20410658216922056},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":7.2079458346962504}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.8005015348522324},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":9.1880397216690834},null,"m/s",{"$f":"J94/J83","v":6.7499429139050529},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":22.145584581952669}]
[null,"Re,w",null,{"$f":"G96","v":1176756.1798884158},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1176756.1798884158},null,null,{"$f":"M96","v":3104087.5987097481},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":3104087.5987097481}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.1310514614886864E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.1310514614886864E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":9.6701852288490417E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":9.6701852288490417E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.1042340003471542},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.1240674115354832}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.0890206212739493},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.1180846884525435}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.0891193769864751},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.1180999114127168}]
[null,null,"f",{"$f":"G101","v":1.9898278206711115E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9898278206711115E-2},null,null,{"$f":"M101","v":1.9736577557676202E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9736577557676202E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9898278206711115E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9898278206711115E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9736577557676202E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9736577557676202E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":4.0549681108413456E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":4.0551687510567751E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":0.23365353709554648},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":0.23366509829522478}]
[null,null,"m",{"$f":"D103*D84","v":18.247356498786054},null,"ft",{"$f":"G103*G84","v":59.869436820883195},null,"m",{"$f":"J103*J84","v":105.14409169299591},null,"ft",{"$f":"M103*M84","v":344.97695899796503}]
[null,null,"bar",{"$f":"G105/14.50377","v":1.7751194235266932},null,"psi",{"$f":"G104*G89*G92/144","v":25.745923841363744},null,"bar",{"$f":"M105/14.50377","v":10.205171118842772},null,"psi",{"$f":"M104*M89*M92/144","v":148.01345471833824}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G107/14.50377","v":297.22818397883231},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":4310.9292179466684},null,"bar",{"$f":"M107/14.50377","v":286.04875548412588},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":4148.7853583280003}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!H161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":10.944229807684799},null,"psi/1000 lb/h",{"$f":"'Summary A1'!J161","v":0.2}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!H163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!J163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":1838.6306076910462},null,"psi",{"$f":"G109*G25*G110/1000","v":266.67083520000006},null,"kPa",{"$f":"J109*J25*J110","v":2210.7344211523296},null,"psi",{"$f":"M109*M25*M110/1000","v":320.6399328}]
[null,null,"bar",{"$f":"D111/100","v":18.386306076910461},null,"psi",{"$f":"G111","v":266.67083520000006},null,"bar",{"$f":"J111/100","v":22.107344211523294},null,"psi",{"$f":"M111","v":320.6399328}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":12.472607398791808},null,"psi",{"$f":"G107-G11","v":180.89982901237454},null,null,{"$f":"J107-J11","v":1.2931789040853801},null,null,{"$f":"M107-M11","v":18.755969393706437}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":18.386306076910461},null,"psi",{"$f":"$A116*G112","v":266.67083520000006},null,"bar",{"$f":"$A116*J112","v":22.107344211523294},null,"psi",{"$f":"$A116*M112","v":320.6399328}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!W323)","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":5.9826518338077284},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":86.771006187625517},null,"bar",{"$f":"M118/14.50377","v":20.883119589340811},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":302.88396340629356}]
[null,null,"m",{"$f":"G119/3.28083","v":61.993922263183869},null,"ft",{"$f":"G118*144/G17","v":203.39151997872153},null,"m",{"$f":"M119/3.28083","v":217.15978041453778},null,"ft",{"$f":"M118*144/M17","v":712.46432237742795}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":984.06737149204605},null,"lb/cft",{"$f":"'GF Pumping A2'!G17","v":61.433362080804955},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":980.60973167106113},null,"lb/cft",{"$f":"'GF Pumping A2'!M17","v":61.21750852725657}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":331.32868012222531},null,"lb/h",{"$f":"'Summary A1'!H145","v":2629633.8051758171},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":784.69745805175705},null,"lb/h",{"$f":"'Summary A1'!J145","v":6227854.9558922322}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":400.18347670941921},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":2636.4375882440086}]
[null,null,"kW",{"$f":"G124","v":298.41681858221392},null,"kW",{"$f":"G123*0.7457","v":298.41681858221392},null,"kW",{"$f":"M124","v":1965.9915095535573},null,"kW",{"$f":"M123*0.7457","v":1965.9915095535573}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":303.21083581264003},null,"psia",{"$f":"(G107+G118)","v":4397.7002241342943},null,"bar",{"$f":"(J107+J118)","v":306.9318750734667},null,"psia",{"$f":"(M107+M118)","v":4451.6693217342936}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Reservoir Depth","m",{"$f":"'Summary A1'!H52","v":3000},null,"ft",{"$f":"'Summary A1'!H53","v":9842.49},null,"m",{"$f":"D130","v":3000},null,"ft",{"$f":"G130","v":9842.49}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1'!D75","v":276.06914323966686},null,"psia",{"$f":"'Reservoir A1'!G75","v":4004.0432769342947},null,"bar",{"$f":"'Reservoir A1'!J75","v":273.88029774186498},null,"psia",{"$f":"'Reservoir A1'!M75","v":3972.2967489342936}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!H50-'Summary A1'!H56","v":170.88633486502962},null,"F",{"$f":"D133*1.8+32","v":339.59540275705331},null,"C",{"$f":"'Summary A1'!J50-'Summary A1'!J56","v":173.33914866014413},null,"F",{"$f":"J133*1.8+32","v":344.01046758825947}]
[null,null,"K",{"$f":"D133+273","v":443.88633486502965},null,null,null,null,"K",{"$f":"J133+273","v":446.33914866014413}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":8.0919670475508649},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":117.3640289052568},null,"bar",{"$f":"M135/14.50377","v":8.5808855246897267},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":124.45519004642912}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"'Input A1'!G294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":11.53934659093855},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":167.36402890525682},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":12.028265068077411},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":174.45519004642912}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":264.52979664872828},null,"psia",{"$f":"G131-G137","v":3836.6792480290378},null,"bar",{"$f":"J131-J137","v":261.85203267378756},null,"psia",{"$f":"M131-M137","v":3797.8415588878647}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!D11/'Resource A1'!D9","v":1.3712217116567951E-3},null,"F/ft",{"$f":"'Resource A1'!D12/'Resource A1'!D10","v":7.5230934884838025E-4},null,"C/m",{"$f":"'Resource A1'!E11/'Resource A1'!E9","v":5.5361711328529321E-4},null,"F/ft",{"$f":"'Resource A1'!E12/'Resource A1'!E10","v":3.0373740910486917E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!D35","v":7.7249999999999996},null,"m",{"$f":"M145/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!F35","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M144/12","v":0.64374999999999993}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J144^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.32548004357357524}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D38","v":450},null,"ft",{"$f":"3.28083*D147","v":1476.3734999999999},null,"m",{"$f":"'GF Pumping A1'!F38","v":450},null,"ft",{"$f":"G147","v":1476.3734999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!H50","v":175},null,"F",{"$f":"D149*1.8+32","v":347},null,"C",{"$f":"'Summary A1'!H50","v":175},null,"F",{"$f":"J149*1.8+32","v":347}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":174.69147511487722},null,"F",{"$f":"G149-0.5*G141*G147","v":346.44465520677898},null,"C",{"$f":"J149-0.5*J141*J147","v":174.87543614951082},null,"F",{"$f":"M149-0.5*M141*M147","v":346.77578506911948}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":129.44588776840678},null,"bar",{"$f":"M151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":129.44588776840678}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":892.6698270667024},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":55.727595786099613},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":892.47757825996757},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":55.715594076769655}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":28.725262276831266},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":28.480488153672898}]
[null,"rho,correction",null,{"$f":"G154","v":1.0170330154042297},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0170330154042297},null,null,{"$f":"M154","v":1.0169799188504891},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0169799188504891}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0388622991970269},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0387338902557188}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":907.87468598202065},null,"lb/cft",{"$f":"G152*G154","v":56.67680478356494},null,"kg/m^3",{"$f":"J152*J154","v":907.63177511470292},null,"lb/cft",{"$f":"M152*M154","v":56.661640342899993}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.4058944056506219E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.5559239857778944},null,"m^3/s",{"$f":"J$142/J156","v":0.11017683904616758},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.8908510001797905}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.4570591211105035},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.7803974974772165},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":3.6436226901274575},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":11.954192206258133}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.6066088752823005E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.0795932915222261E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.6045704648286505E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.0782235404365783E-4}]
[null,"Re,w",null,{"$f":"G160","v":1588515.22706579},null,null,{"$f":"G145*G158*G152/G159","v":1588515.22706579},null,null,{"$f":"M160","v":3976540.7077377536},null,null,{"$f":"M145*M158*M152/M159","v":3976540.7077377536}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":1.0761135068234113E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":1.0761135068234113E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(J160)-1.64)^-2,0)","v":9.3085043097708656E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(M160)-1.64)^-2,0)","v":9.3085043097708656E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.112458934779637},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.1267589752766032}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.1010166388583551},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.1220655010375955}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.1010724257402025},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.1220748661312765}]
[null,null,"f",{"$f":"G165","v":1.9831344036565779E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":1.9831344036565779E-2},null,null,{"$f":"M165","v":1.971455293555241E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":1.971455293555241E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":1.9831344036565779E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":1.9831344036565779E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":1.971455293555241E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":1.971455293555241E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.0939735230471412E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.0940265819912259E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":6.8007066740739558E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":6.8010365159828862E-2}]
[null,null,"m",{"$f":"D167*D147","v":4.9228808537121349},null,"ft",{"$f":"G167*G147","v":16.151918539474231},null,"m",{"$f":"J167*J147","v":30.603180033332801},null,"ft",{"$f":"M167*M147","v":100.4087008472946}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.43097395612860412},null,"psid",{"$f":"G168*G152/144","v":6.2507471356793642},null,"bar",{"$f":"M169/14.50377","v":2.678580589249699},null,"psid",{"$f":"M168*M152/144","v":38.849516792942104}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":235.57380428017456},null,"psi",{"$f":"G131-G169-G156*G147/144","v":3416.708275304667},null,"bar",{"$f":"M170/14.50377","v":231.14807063935703},null,"psi",{"$f":"M131-M169-M156*M147/144","v":3352.5184524969873}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0.27360962520662963},null,"inch",{"$f":"'GF Pumping A1'!D42","v":10.772},null,"m",{"$f":"M173/3.28083","v":0.27360962520662963},null,"inch",{"$f":"'GF Pumping A1'!F42","v":10.772}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0.89766666666666672},null,null,null,null,"ft",{"$f":"M172/12","v":0.89766666666666672}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":5.879665559812932E-2},null,"sq ft",{"$f":"PI()*G173^2/4","v":0.63287811612233136},null,"sq m",{"$f":"PI()*J172^2/4","v":5.879665559812932E-2},null,"sq ft",{"$f":"PI()*M173^2/4","v":0.63287811612233136}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D45","v":1050},null,"ft",{"$f":"3.28083*D175","v":3444.8714999999997},null,"m",{"$f":"'GF Pumping A1'!F45","v":1050},null,"ft",{"$f":"G175","v":3444.8714999999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":174.38295022975444},null,"F",{"$f":"G149-G147*G141","v":345.88931041355801},null,"C",{"$f":"J149-J147*J141","v":174.75087229902161},null,"F",{"$f":"M149-M147*M141","v":346.5515701382389}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":173.66305883113463},null,"F",{"$f":"G177-0.5*G141*G175","v":344.59350589604236},null,"C",{"$f":"J177-0.5*J141*J175","v":174.46022331454682},null,"F",{"$f":"M177-0.5*M141*M175","v":346.02840196618428}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":8.6471568675360881},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":125.41637436066388},null,"bar",{"$f":"M179/14.50377","v":8.8119775312166517},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":127.80689535793412}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":893.74157372364448},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":55.794502790987892},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":892.91126584306733},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":55.742668327064244}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":21.921620604067883},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":21.014205505844114}]
[null,"rho,correction",null,{"$f":"G182","v":1.0126084450625767},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0126084450625767},null,null,{"$f":"M182","v":1.0123757011591328},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0123757011591328}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0287975292893636},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0282428979934941}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":905.01026525607995},null,"lb/cft",{"$f":"G180*G182","v":56.49798471422185},null,"kg/m^3",{"$f":"J180*J182","v":903.9616688307641},null,"lb/cft",{"$f":"M180*M182","v":56.432522932092645}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.4198393693005988E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.560848593911029},null,"m^3/s",{"$f":"J$142/J184","v":0.11062415968294954},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.9066479495394897}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":0.75171611792171744},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":2.4662704463134366},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":1.881470273395434},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":6.1728283061447478}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.601301579600846E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.0760269469675713E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.5924807541971202E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.0700996151333823E-4}]
[null,"Re,w",null,{"$f":"G188","v":1162426.780064784},null,null,{"$f":"G173*G186*G184/G187","v":1162426.780064784},null,null,{"$f":"M188","v":2922163.790962928},null,null,{"$f":"M173*M186*M184/M187","v":2922163.790962928}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":1.1333835812198836E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":1.1333835812198836E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":9.761570970602958E-3},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":9.761570970602958E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":8.5871828827146075},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":8.7004137519240281}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":8.4570802643016592},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":8.6372681493414092}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":8.4612201003220058},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":8.6382499110227364}]
[null,null,"f",{"$f":"G193","v":1.3968414725798534E-2},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":1.3968414725798534E-2},null,null,{"$f":"M193","v":1.340139421616697E-2},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":1.340139421616697E-2}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":1.3968414725798534E-2},null,null,{"$f":"IF($A171>1,G193,0)","v":1.3968414725798534E-2},null,null,{"$f":"IF($A171>1,J193,0)","v":1.340139421616697E-2},null,null,{"$f":"IF($A171>1,M193,0)","v":1.340139421616697E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":1.4708838059127761E-3},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":8.8403248837067346E-3}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":5.0670057028004534},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":30.453783242622141}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":142.38524721810526},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2065.1228770445387},null,"bar",{"$f":"M198/14.50377","v":138.06748714572899},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2002.4990780396097}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":172.9431674325148},null,"F",{"$f":"G177-G175*G141","v":343.29770137852665},null,"C",{"$f":"J177-J175*J141","v":174.16957433007204},null,"F",{"$f":"M177-M175*M141","v":345.50523379412971}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1500},null,"ft",{"$f":"G20-G147-G175","v":4921.2450000000008},null,"m",{"$f":"J20-J147-J175","v":1500},null,"ft",{"$f":"M20-M147-M175","v":4921.2450000000008}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":171.91475114877221},null,"F",{"$f":"G203-0.5*G141*G204","v":341.44655206778998},null,"C",{"$f":"J203-0.5*J141*J204","v":173.75436149510807},null,"F",{"$f":"M203-0.5*M141*M204","v":344.75785069119456}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":8.2942030653338694},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":120.29721359289742},null,"bar",{"$f":"M207/14.50377","v":8.6659100427132909},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":125.68836610020374}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":895.55188908622301},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":55.907517166193834},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":893.64662995541107},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":55.788575641018113}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":9.0834194133257444},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":8.4661274156557109}]
[null,"rho,correction",null,{"$f":"G210","v":1.0049587069670975},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0049587069670975},null,null,{"$f":"M210","v":1.0048826081712663},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0048826081712663}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0113460390003419},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0111507716636303}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":899.9926684780321},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":56.184746161078962},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":898.00995629305601},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":56.060969396306255}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.4444806497861332E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.5695505635493736},null,"m^3/s",{"$f":"J$142/J212","v":0.1113573399707008},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.9325399181293106}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.40657040066517952},null,"fps",{"$f":"G213/G202","v":1.3338979165147637},null,"m/s",{"$f":"J213/J202","v":1.0186701641073639},null,"fps",{"$f":"M213/M202","v":3.3421075594668568}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.5915576011556141E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.0694792837969935E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.5729348792967583E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.0569653696153775E-4}]
[null,"Re,w",null,{"$f":"G216","v":857728.93017235433},null,null,{"$f":"G201*G214*G212/G215","v":857728.93017235433},null,null,{"$f":"M216","v":2169709.9741936168},null,null,{"$f":"M201*M214*M212/M215","v":2169709.9741936168}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.193635481180119E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.193635481180119E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.0231581754172102E-2},null,null,{"$f":"0.0056+0.5*M216^(-0.32)","v":1.0291605265068915E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.526713481422874},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6731403169986923}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.367616346866166},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.5921463008213479}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.3738129936535994},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.5937570022392915}]
[null,null,"f",{"$f":"G221","v":1.4261906363105654E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.4261906363105654E-2},null,null,{"$f":"M221","v":1.3540572773140823E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3540572773140823E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.4261906363105654E-2},null,null,{"$f":"G221","v":1.4261906363105654E-2},null,null,{"$f":"J221","v":1.3540572773140823E-2},null,null,{"$f":"M221","v":1.3540572773140823E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":3.2217010225982782E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":3.221857278714916E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.9201729477913033E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.9202660783350723E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":142.38524721810526},null,"psi",{"$f":"G198","v":2065.1228770445387},null,"bar",{"$f":"J198","v":138.06748714572899},null,"psi",{"$f":"M198","v":2002.4990780396097}]
[null,"P, pump suction","bar",{"$f":"D137","v":11.53934659093855},null,"psi",{"$f":"G137","v":167.36402890525682},null,"bar",{"$f":"J137","v":12.028265068077411},null,"psi",{"$f":"M137","v":174.45519004642912}]
[null,"P,available","bar",{"$f":"D226-D227","v":130.84590062716671},null,"psi",{"$f":"G226-G227","v":1897.7588481392818},null,"bar",{"$f":"J226-J227","v":126.03922207765157},null,"psi",{"$f":"M226-M227","v":1828.0438879931805}]
[null,null,"Pa",{"$f":"D228*100000","v":13084590.062716672},null,null,null,null,"Pa",{"$f":"J228*100000","v":12603922.207765156}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1334209.2446942665},null,"psf",{"$f":"G228*144","v":273277.27413205657},null,"kg/m^2",{"$f":"J229/J12","v":1285196.513486811},null,"psf",{"$f":"M228*144","v":263238.319871018}]
[null,"Tavg","C",{"$f":"D206","v":171.91475114877221},null,"F",{"$f":"G206","v":341.44655206778998},null,"C",{"$f":"J206","v":173.75436149510807},null,"F",{"$f":"M206","v":344.75785069119456}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":899.9926684780321},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":56.184746161078962},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":898.00995629305601},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":56.060969396306255}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1481.9893400451294},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":4862.3385370363567},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1428.4178415176768},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":4686.5725636651487}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":134.2932801705544},null,"psi",{"$f":"G226-G135","v":1947.7588481392818},null,"bar",{"$f":"M236/14.50377","v":129.48660162103926},null,"psi",{"$f":"M226-M135","v":1878.0438879931805}]
[null,"head available","m",{"$f":"G237/3.28083","v":1521.0925052067603},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":4990.4459238574955},null,"m",{"$f":"M237/3.28083","v":1467.542668637328},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":4814.7580135454045}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-39.103165161630841},null,"ft",{"$f":"G249-G253-G237","v":-128.10738682113879},null,"m",{"$f":"J249-J253-J237","v":-39.124827119651172},null,"ft",{"$f":"M249-M253-M237","v":-128.18544988025587}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77826329559713925},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77827362334919414}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":153.85042041629413},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":92.245907622694631}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$I$121*(M238)^Geofluid!$I$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":11.539346590938552},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":167.36402890525682},null,null,{"$f":"M245/14.50377","v":12.028265068077413},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":174.45519004642912}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":36.226975301675473},null,null,null,null,null,{"$f":"G246","v":36.226975301675473}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1500},null,"ft",{"$f":"G20-G147-G175","v":4921.2450000000008},null,"m",{"$f":"J20-J147-J175","v":1500},null,"ft",{"$f":"M20-M147-M175","v":4921.2450000000008}]
[null,"pump setting ","m",{"$f":"D249-D233","v":18.010659954870562},null,"ft",{"$f":"G249-G233","v":58.906462963644117},null,"m",{"$f":"J249-J233","v":71.582158482323166},null,"ft",{"$f":"M249-M233","v":234.67243633485214}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":18.010659954870562},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":58.906462963644117},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":71.582158482323166},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":234.67243633485214}]
[null,"inputted pump depth","m",{"$f":"'Input A1'!C292","v":0},null,"ft",{"$f":"'Input A1'!E292","v":0},null,"m",{"$f":"'Input A1'!G292","v":0},null,"ft",{"$f":"'Input A1'!I292","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":18.010659954870562},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":58.906462963644117},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":71.582158482323166},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":234.67243633485214},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":100},null,"lb/h",{"$f":"M142","v":793663.2}]
[null,"Inside Diameter, casing","m",{"$f":"('Input A1'!C296-2.54*'Well Field Dvlpmnt A2'!O12)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!G296-'Well Field Dvlpmnt A2'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!I296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.163922845671219},null,"fps",{"$f":"G213/G259","v":3.8186372920692904},null,"m/s",{"$f":"J213/J259","v":2.9162316643523312},null,"fps",{"$f":"M213/M259","v":9.5676711108691261}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":56.184746161078962},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":56.060969396306255}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.0816136374610119E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.0687513491083231E-4}]
[null,"Re,casing",null,{"$f":"G263","v":1434971.2115815431},null,null,{"$f":"G260*G258*G261/G262","v":1434971.2115815431},null,null,{"$f":"M263","v":3630602.2750415178},null,null,{"$f":"M260*M258*M261/M262","v":3630602.2750415178}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.0942697661817975E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.0942697661817975E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.4390075426849622E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.4390075426849622E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.6213276166413113},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7161444531884662}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.5095277782517496},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6638545504383995}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.5125870248950264},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6645291143331811}]
[null,null,"f",{"$f":"G269","v":1.3800193776250764E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3800193776250764E-2},null,null,{"$f":"M269","v":1.3320205668016777E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3320205668016777E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3800193776250764E-2},null,null,{"$f":"G269","v":1.3800193776250764E-2},null,null,{"$f":"J269","v":1.3320205668016777E-2},null,null,{"$f":"M269","v":1.3320205668016777E-2}]
[null,"Casing length","m",{"$f":"D253","v":18.010659954870562},null,"ft",{"$f":"G253","v":58.906462963644117},null,"m",{"$f":"J253","v":71.582158482323166},null,"ft",{"$f":"M253","v":234.67243633485214}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":7.7856262746259924E-2},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0.25464865494639255},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":1.8749518492518344},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":6.1469817731080996}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":18.088516217616821},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":59.16111161859051},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":73.457110331574995},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":240.81941810796025}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":723.54064870467278},null,"ft-lb/h",{"$f":"G256*G275","v":18781598.865107089},null,"kg-m/s",{"$f":"J256*J275","v":7345.7110331574995},null,"ft-lb/h",{"$f":"M256*M275","v":191129509.99770167}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":313026.64775178483},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":3185491.8332950277}]
[null,null,"hp",{"$f":"D276*0.013150932","v":9.5152338703510395},null,"hp",{"$f":"G277/33000","v":9.4856559924783284},null,"hp",{"$f":"J276*0.013150932","v":96.602946288704032},null,"hp",{"$f":"M277/33000","v":96.530055554394778}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.85},null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Pump power","hp",{"$f":"D278/D279","v":14.096642770890428},null,"hp",{"$f":"G278/G279","v":14.052823692560485},null,"hp",{"$f":"J278/J279","v":113.65052504553415},null,"hp",{"$f":"M278/M279","v":113.56477124046445}]
[null,null,"kW",{"$f":"D280*0.7457","v":10.511866514252993},null,"kW",{"$f":"G280*0.7457","v":10.479190627542355},null,"kW",{"$f":"J280*0.7457","v":84.749196526454824},null,"kW",{"$f":"M280*0.7457","v":84.685249914014349}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":10.511866514252993},null,"KW",{"$f":"IF(G281>0,G281,0)","v":10.479190627542355},null,"KW",{"$f":"IF(J281>0,J281,0)","v":84.749196526454824},null,"KW",{"$f":"IF(M281>0,M281,0)","v":84.685249914014349}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},null,null,null,null,null,{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":82.668009508876239},null,null,null,null,"kW",{"$f":"M282*M283","v":657.94356774262212}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":59.16111161859051},null,"production pump",null,null,"ft",{"$f":"M275","v":240.81941810796025}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":59.16111161859051},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":240.81941810796025}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":2.987934930231844E-5},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":1.2162596874139406E-4}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":4.4265702670101389E-5},null,null,null,null,"hp",{"$f":"M290/M279","v":1.4308937498987536E-4}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":3.300893448109461E-5},null,null,null,null,"kW",{"$f":"M291*0.7457","v":1.0670174692995005E-4}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":3.3008934481094612E-2},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0.10670174692995005}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":86.771006187625517},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":302.88396340629356}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.433362080804955},null,null,null,null,"lb/cft",{"$f":"M120","v":61.21750852725657}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":203.39151997872153},null,null,null,null,"ft",{"$f":"M295*144/M296","v":712.46432237742795}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":203.39151997872153},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":712.46432237742795}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":1.027229898882432E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.5983046584718581E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":1.5218220724184177E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":4.233299598202186E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":1.1348227194024141E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":3.1567715103793703E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!T282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!W282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.01}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.11915638553725348},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.31883392254831638}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":400.18347670941915},null,null,null,null,"hp",{"$f":"M301*M121","v":2636.4375882440081}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":445163.09943635477},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!F59*(M305)^0.5)*1.4","v":1142610.8098475127}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.15216532001834809},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.42553566947826643}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":6.8780851185406275},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":42.448948897308632}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":33.650362829707703},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":191.13735553544842}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1","index":33,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,null,"REFERENCE BINARY CASE",null,null,null,null,null,null,null,null,"IMPROVED BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H295/1000","v":20.38108482809109},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J295/1000","v":42.623935077296174},"MW"]
[null,"# units",{"$f":"'Summary A1'!H297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!J297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!W40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.2169825173010302},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":10660.766851557026},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":450367.86059886258},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.2548914434750962},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":10992.849044841843},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":464396.79013227765}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0643611199454517},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2128.7222398909034},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":107914.3473641051},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2035499000501193},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2407.0998001002386},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":122026.53737549046}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0643611199454517},2000,2128.7222398909034,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},107914.3473641051,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2035499000501193},2000,{"$f":"M19*L19","v":2407.0998001002386},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":122026.53737549046}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0643611199454517},2000,2128.7222398909034,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},78687.544952993296,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.2035499000501193},2000,{"$f":"M20*L20","v":2407.0998001002386},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":88977.683502961794}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.53218055997272584},2000,1064.3611199454517,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},89928.62280342092,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.60177495002505965},2000,{"$f":"M22*L22","v":1203.5499000501193},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":101688.78114624205}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.53218055997272584},2000,1064.3611199454517,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},67446.467102565672,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.60177495002505965},2000,{"$f":"M23*L23","v":1203.5499000501193},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":76266.585859681523}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.53218055997272584},2000,1064.3611199454517,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},26978.586841026274,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.60177495002505965},2000,{"$f":"M24*L24","v":1203.5499000501193},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":30506.634343872614}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":20240.016931066093},null,null,{"$f":"SUM(H16:H24)","v":929237.7770270789},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":21824.798145292916},null,null,{"$f":"SUM(Q16:Q24)","v":1005889.5497360164}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":10.120008465533047},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":10.912399072646458},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":929237.7770270789},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1005889.5497360164},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":112591.96514971564},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":116099.19753306941},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":816645.81187736325},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":889790.35220294702},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!H296/1000","v":20},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J296/1000","v":40},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":46461.888851353942},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":25147.238743400412},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H304","v":63502996.174681433},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!J304","v":70263754.7677055}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1143053.9311442657},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1053956.3215155823}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":816645.81187736325},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":889790.35220294702}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":1959699.7430216288},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":1943746.6737185293}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":97.007319993303298},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":47.024169999780526}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1455109.7998995495},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":470241.69999780518}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":17.955968447444413},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":7.5571751660528301}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":269339.52671166614},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":75571.751660528287}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":710.49698884056181},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1776.2424721014045},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"H53","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!A138","v":125220.65738932461},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!B138","v":61661.930256358741},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":251.80460419377496},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":123.99517991470204},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":129701529.96496314},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":63868429.231904045},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":398.03989290110559},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":196.00526484226003},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!J196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":796079.78580221115},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":392010.52968452009},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!A206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!H112,0),0)","v":7.8887780981482205},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!J112,0),0)","v":7.7692817628886832}]
[{"$f":"'Summary A1'!B206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T375*A65","v":80174.942779286634},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W375*A65","v":191735.00531130866},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":210827.44420584108},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":248273.88001208587},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":11194.660696341894},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":27562.720141105194}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":222022.10490218297},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":275836.60015319107}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":222022.10490218297},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":275836.60015319107}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1455109.7998995495},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":470241.69999780518}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":1287441.4174160601},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":743418.88149823947}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":112591.96514971564},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":116099.19753306941}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":2855143.1824653251},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":1329759.7790291139}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Binary'!O46","v":198563439.23323953},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary'!S46","v":137564549.62881902}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1489225.7942492964},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1031734.1222161426}]
[]
[null,null,null,null,null,null,"Total AnnualO&M",{"$f":"H38+H81+H86","v":6304068.7197362501},null,null,null,null,null,null,null,"Total AnnualO&M",{"$f":"Q38+Q81+Q86","v":4305240.5749637857}]

{"sheet":"Binary B1","index":34,"n_rows":151,"n_cols":5,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,"REFERENCE PLANT PERFORMANCE"]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!H278","v":339.59540275705331}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,{"$f":"IF(A12=1,'Input A1'!T394,0)","v":0}]
[null,"Inputted Power Sales","kW",{"$f":"IF(A12=1,0,'Input A1'!T393*1000)","v":20000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"'Summary A1'!H135*D13","v":0}]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!H297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":20381.08482809109}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":20381.08482809109}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!T429","v":2.6633327571600822}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A21=1,0,'Input A1'!T432)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A21=0,0,'Input A1'!T433)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!H287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!H286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!H$58+'Summary A1'!H$83+'Summary A1'!H$106+'Summary A1'!H$158+'Summary A1'!H$286+'Summary A1'!H$287","v":130527034.85038024},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":2504413.147786492}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.15216532001834809}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":2504413.147786492}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":381.08482809109006}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":2504413.147786492}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},{"$f":"D41-D33","v":7.9859028122723519}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":20381.08482809109},{"$f":"E41*D40/1000","v":20000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E40","v":1044.5361300164927},{"$f":"D43*D42/E42","v":1064.4389735936061}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":2781.9472911101475},{"$f":"E43*D20","v":2834.955186369707}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":56699103.727394134},{"$f":"E44*E42","v":56699103.727394141}]
[null,"Indirect Cost",null,{"$f":"IF(A21=0,D23,D24*D45)+D25*0","v":6803892.4472872959},{"$f":"IF(A21=0,D23,D24*E45)+D25*0","v":6803892.4472872969}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":63502996.174681433},{"$f":"E45+E46","v":63502996.17468144}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":130527034.85038024},{"$f":"D27","v":130527034.85038024}]
[null,"Total Project Cost",null,{"$f":"D47+D48","v":194030031.02506167},{"$f":"E47+E48","v":194030031.02506167}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":9520.1032065590334},{"$f":"E49/E42","v":9701.5015512530827}]
[]
[]
[null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":63502996.174681433}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9829326880192921}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":3115.7809660433654},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":3175.1498087340715}]
[null,"Total Project Cost",null,{"$f":"D49","v":194030031.02506167}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":9520.1032065590334}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":9701.5015512530827}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H52","v":17.979460356038921}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.45263138999370994}]
[null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,null,"IMPROVED PLANT PERFORMANCE"]
[]
[{"$f":"'Input A1'!A396","v":1},"Apply Performance Improvement to ","Power ",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!V408","v":1},"varying power or flow rate","or Flow"]
[null,"Performance Change",null,{"$f":"'Input A1'!V408","v":1}]
[null,"Improved Plant Performance","w-h/lb",{"$f":"'Summary A1'!J290","v":6.912520399554098}]
[null,"Cost Change",null,{"$f":"'Input A1'!V447","v":1}]
[null,"#Units (Modules) - Improved Scenario",null,{"$f":"'Summary A1'!J297","v":1}]
[null,"Total GF pumping -Improved Scenario","w-h/lb",{"$f":"'Summary A1'!J237","v":0.42553566947826643}]
[null,"Reference Power Sales","kW",{"$f":"'Input A1'!W$393*1000","v":40000}]
[null,"Reference GF flow","lb/h",{"$f":"D35","v":2504413.147786492}]
[null,"Installation Multiplier",null,{"$f":"'Input A1'!W429","v":2.1230555867106489}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A79=0,'Input A1'!W432,0)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A79=1,'Input A1'!W433,0)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!J287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!J286","v":0}]
[null,"Well Field Development Costs",null,{"$f":"'Summary A1'!J$58+'Summary A1'!J$83+'Summary A1'!J$106+'Summary A1'!J$158+'Summary A1'!J$286+'Summary A1'!J$287","v":60352962.369152091},"cost exclusive of contingency"]
[]
[null,null,null,"Fixed Flow ","Fixed Plant"]
[null,null,null,"Rate","Output"]
[null,"GF flow rate","lb/h",{"$f":"IF(A12=1,D13*'Summary A1'!J203,'Binary B1'!D77)","v":2504413.147786492},{"$f":"D76*1000/D93","v":6166193.025635873}]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A70=1,IF(A12=0,E89,D89),IF(A69=1,D89,E89))","v":6166193.025635873}]
[]
[null,"Improved Plant Performance","w-h/lb",{"$f":"D72","v":6.912520399554098}]
[null,"Power Sales","w-h/lb",{"$f":"D92-D75","v":6.4869847300758314}]
[null,"Plant Net Output","kW",{"$f":"D90*D92/(1000)","v":42623.935077296177}]
[null,"Power Sales","kW",{"$f":"D90*D93/(1000)","v":40000}]
[]
[null,null,"Improved Scenario Plant Costs Based on Improved Performance"]
[null,null,null,"Plant","Power Sales"]
[null,"Net Output","kW",{"$f":"D94","v":42623.935077296177},{"$f":"D95","v":40000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E85","v":693.26364217898049},{"$f":"D100*D99/E99","v":738.74061189216877}]
[null,"Direct Plant Cost","$/kW",{"$f":"D100*D78","v":1471.8372485914567},{"$f":"E100*D78","v":1568.3873832077122}]
[null,"Direct Plant Cost",null,{"$f":"D101*D99","v":62735495.328308485},{"$f":"E101*E99","v":62735495.328308485}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D102)+D83*0","v":7528259.4393970184},{"$f":"IF(A79=0,D81,D82*E102)+D83*0","v":7528259.4393970184}]
[null,"Plant Capital Cost",null,{"$f":"D102+D103","v":70263754.7677055},{"$f":"E102+E103","v":70263754.7677055}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":60352962.369152091},{"$f":"D85","v":60352962.369152091}]
[null,"Total Project Cost",null,{"$f":"D104+D105","v":130616717.1368576},{"$f":"E104+E105","v":130616717.1368576}]
[null,"Total Project Cost","$/kW",{"$f":"D106/D99","v":3064.3983691320691},{"$f":"E106/E99","v":3265.4179284214401}]
[]
[null,null,"Improved Scenario Plant Costs Based on Reference Plant Costs"]
[null,null,null,"Plant","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D90","v":6166193.025635873}]
[null,"Improved brine effectiveness","w-h/lb",{"$f":"D92","v":6.912520399554098},{"$f":"D112-D75","v":6.4869847300758314}]
[null,"Net Output","kW",{"$f":"D111*D112/1000","v":42623.935077296177},{"$f":"D113-D111*D75/1000","v":40000}]
[null,"Equipment Cost","$/kW",{"$f":"D130","v":693.26364217898049},{"$f":"D114*D113/E113","v":738.74061189216877}]
[null,"Direct Plant Cost","$/kW",{"$f":"D114*D20","v":1846.3917675633847},{"$f":"E114*D20","v":1967.512070696896}]
[null,"Direct Plant Cost",null,{"$f":"D115*D113","v":78700482.827875838},{"$f":"E115*E113","v":78700482.827875838}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D116)","v":9444057.9393451009},{"$f":"IF(A79=0,D81,D82*E116)","v":9444057.9393451009}]
[null,"Plant Capital Cost",null,{"$f":"D116+D117","v":88144540.767220944},{"$f":"E116+E117","v":88144540.767220944}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":60352962.369152091},{"$f":"D85","v":60352962.369152091}]
[null,"Total Project Cost",null,{"$f":"D118+D119","v":148497503.13637304},{"$f":"E118+E119","v":148497503.13637304}]
[null,"Total Project Cost","$/kW",{"$f":"D120/D113","v":3483.8994303806285},{"$f":"E120/E113","v":3712.4375784093259}]
[]
[null,"Plant scaling factor"]
[null,"Reference Size (Unit)","kW",{"$f":"D19","v":20381.08482809109}]
[null,"Reference Equipment Cost","$/kW",{"$f":"D43","v":1044.5361300164927}]
[null,"Improved Size (Unit)","kW",{"$f":"D94/D74","v":42623.935077296177}]
[null,"2nd law efficiency (Reference)",null,{"$f":"E151","v":0.37411781400900318}]
[null,"factor",null,{"$f":"IF(D94<10000,0.3347*D127^2-0.0177*D127-0.224,0.0183*D127^2-0.0288*D127-0.0075)","v":-1.5713249304171877E-2}]
[null,"scaling factor",null,{"$f":"(D126/D124)^D128","v":0.9884735722152056}]
[null,"Reference Plant Equip Cost at Improved Output","$/kW",{"$f":"IF(A70=1,D100,D125*D129)","v":693.26364217898049}]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,"Improved be","Reference cost"]
[null,"+/- power or +/- flow","P/F",{"$f":"D69","v":"Power"},{"$f":"D69","v":"Power"}]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D72","v":6.912520399554098},{"$f":"D112","v":6.912520399554098}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D140*1000/D137","v":6.4869847300758314},{"$f":"E140*1000/E137","v":6.4869847300758314}]
[null,"GF flow rate","lb/h",{"$f":"D90","v":6166193.025635873},{"$f":"IF(A69=1,$D$89,$E$89)","v":2504413.147786492}]
[null,"Plant size","kW",{"$f":"D135*D137/1000","v":42623.935077296177},{"$f":"E135*E137/1000","v":17311.806972985618}]
[null,"GF Pumping Power","kW",{"$f":"D75*D137/1000","v":2623.9350772961784},{"$f":"E137*D75/1000","v":1065.7171254934976}]
[null,"Power for Sale","kW",{"$f":"D138-D139","v":40000},{"$f":"E138-E139","v":16246.08984749212}]
[null,"Equipment Cost",null,{"$f":"D100","v":693.26364217898049},{"$f":"D114","v":693.26364217898049}]
[null,"Indirect Plant Cost",null,{"$f":"D103","v":7528259.4393970184},{"$f":"D117","v":9444057.9393451009}]
[null,"Power Plant Capital Cost",null,{"$f":"D104","v":70263754.7677055},{"$f":"D118","v":88144540.767220944}]
[null,"Equipment Multiplier",null,{"$f":"D143/(D141*D138)","v":2.3778222571159264},{"$f":"E143/(E141*E138)","v":7.3443707772667812}]
[null,"Plant Cost","$/kW",{"$f":"D143/D138","v":1648.4577184224315},{"$f":"E143/E138","v":5091.5852345608391}]
[null,"User Cost  Change Multiplier",null,{"$f":"D73","v":1},{"$f":"D73","v":1}]
[null,"Revised Plant Cost",null,{"$f":"D143*D146","v":70263754.7677055},{"$f":"E143*E146","v":88144540.767220944}]
[null,null,"$/kW",{"$f":"D147/D138","v":1648.4577184224315},{"$f":"E147/E138","v":5091.5852345608391}]
[null,"Project Cost","$/kW",{"$f":"(D147+D85)/D140","v":3265.4179284214401},{"$f":"(E147+D85)/E140","v":9140.5073177836912}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I52","v":18.476854457905464},{"$f":"Geofluid!I52","v":18.476854457905464}]
[null,"2nd law efficiency",null,{"$f":"D135/D150","v":0.37411781400900318},{"$f":"E135/E150","v":0.37411781400900318}]

{"sheet":"Binary B2","index":35,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,"Reference Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,null,null,null,{"$f":"E25-'Binary B2 10-90s'!E74","v":2.9518187186823752E-2}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H52","v":17.979460356038921},null,null,null,null,{"$f":"E26-'Binary B2 10-90s'!E75","v":5.9495280879033885E-3},null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,"w-h/lb",{"$f":"Geofluid!H57","v":16.146785308594193},null,null,null,null,{"$f":"E27-'Binary B2 10-90s'!E76","v":0.70656152917938897}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!H300","v":20381.08482809109},null,null,null,null,{"$f":"E28-'Binary B2 10-90s'!E77","v":-160.61080750871042},null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!H295","v":20381.08482809109},null,null,null,null,{"$f":"E29-'Binary B2 10-90s'!E78","v":-160.61080750871042},null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,{"$f":"E30-'Binary B2 10-90s'!E79","v":0},null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":2.0381084828091089},null,null,null,null,{"$f":"E31-'Binary B2 10-90s'!E80","v":-1.6061080750870982E-2},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":80.627022572838541},{"$f":"G36*E18","v":84.084267655534632},{"$f":"AH44","v":57.425807503603984},{"$f":"'Input A1'!T420","v":1},null,{"$f":"E36-'Binary B2 10-90s'!E89","v":20.199534626024281},null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.88633486502962},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":500.41816986449288},{"$f":"G37*E19","v":500.41816986449288},{"$f":"O49","v":341.76330834764229},{"$f":"'Input A1'!T418","v":1},null,{"$f":"E37-'Binary B2 10-90s'!E90","v":228.79986694899623},null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.10051114273914463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.88633486502962},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":42.229606243265707},{"$f":"G38*E21","v":52.422584343235741},{"$f":"AP44","v":39.576567766448001},{"$f":"'Input A1'!T422","v":1},null,{"$f":"E38-'Binary B2 10-90s'!E91","v":10.951581477801803},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":1.4790556037538103},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.88633486502962},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.2985226082791286}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":421.26133133589565},{"$f":"G39*E20","v":421.26133133589565},{"$f":"Y54","v":309.77298609779893},{"$f":"'Input A1'!T416","v":1},null,{"$f":"E39-'Binary B2 10-90s'!E92","v":7.4203635392524916},null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":12.670460592888354},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.4512845432994084}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E36:E39)","v":1044.5361300164927},{"$f":"SUM(F36:F39)","v":1058.1863531991589},{"$f":"SUM(G36:G39)","v":748.53866971549326},null,null,{"$f":"E40-'Binary B2 10-90s'!E93","v":267.37134659207481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.3387442786008847}]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":7826412.3354633143},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.88633486502962},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.45263138999370994}]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E41/(20*5*4*PI()/12)","v":78473.5692214554},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":112.21726466154379},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1963.1795970041685},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E40*E28)/(F40*E30))/LN(E31)","v":0.98176522629936702},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":16565.114870676407},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.45263138999370994},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.45263138999370994}]
[null,null,"Escalation in Cost ",null,{"$f":"F40/G40","v":1.4136695885081763},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":5.3980998187134546},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11963.179597004168},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":57.425807503603984},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":39.576567766448001},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0695256892409073}]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965},{"$f":"3712*(Y44/Y46)^0.7","v":2533184.0744246887}]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F40/G40","v":1.4136695885081763},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.45263138999370994}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":341.76330834764229},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"other",null,{"$f":"E49-1-E50","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":212.62590812409562},"per kW"]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":97.14707797370329},"per kW"]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":309.77298609779893},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E49+E52*(1+E53)+E54","v":2.3414999999999999}]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E50*E$8+E51*E$11)*(1/E48))+1","v":1.8417680522596076}]
[null,null,"Corrected Labor",null,{"$f":"E52*E$10/E48*(1+E53)","v":0.37602138740280722}]
[null,null,"Corrected \"other\"",null,{"$f":"E54*E$11/E48","v":0.25855381807612993}]
[null,null,"Multiplier- input year",null,{"$f":"E56+E57+E58","v":2.4763432577385447},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.99142238749357281},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E59*E60","v":2.4551021448407599}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E62+E63)*(E56+E58)*E60+E61","v":2.6633327571600822},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94103326617532457}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!T429","v":2.6633327571600822},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Escalation Factor",null,{"$f":"E48*E59/E55","v":1.4950805697938268},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.69633536187987655}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[]
[null,null,null,null,null,"Improved Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!J277","v":173.33914866014413}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I52","v":18.476854457905464}]
[null,null,null,"w-h/lb",{"$f":"Geofluid!I57","v":16.050358218326611}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!J300","v":42623.935077296177}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!J295","v":42623.935077296177}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E73/E75","v":4.2623935077296178}]
[]
[null,"Cost based on improved performance"]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!J290","v":6.912520399554098},"Ref Plant Equip","Ref Plant Equip"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H81*(E$76^S123)*(E$75*F81)/E$73","v":51.641985776497918},{"$f":"G81*E18","v":62.516198423092135},{"$f":"AH102","v":42.695777421869408},{"$f":"'Input A1'!W420","v":0.9}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H82*(E$76^S124)*(E$75*F82)/E$73","v":247.21524391696306},{"$f":"G82*E19","v":274.68360435218119},{"$f":"O106","v":187.59666020455845},{"$f":"'Input A1'!W418","v":0.9}]
[null,null,"WF Pumps","$/kW",{"$f":"H83*(E$76^S125)*(E$75*F83)/E$73","v":22.659086646389603},{"$f":"G83*E21","v":39.272129169353946},{"$f":"AP101","v":29.648597086079874},{"$f":"'Input A1'!W422","v":0.9},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H84*(E$76^S126)*(E$75*F84)/E$73","v":371.74732583912987},{"$f":"G84*E20","v":413.05258426569981},{"$f":"Y112","v":303.73671382948442},{"$f":"'Input A1'!W416","v":0.9}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E81:E84)","v":693.26364217898049},{"$f":"SUM(F81:F84)","v":789.52451621032708},{"$f":"SUM(G81:G84)","v":563.67774854199206},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Est ACC size","sq ft",{"$f":"E76*G82*E75/0.89","v":8984390.8598614503},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E86/(20*5*4*PI()/12)","v":90084.343609045405},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E85*E73)/(F85*E75))/LN(E76)","v":0.91032021261590645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"Escalation in Cost ",null,{"$f":"F85/G85","v":1.4006664592535538},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Escalation in Cost ",null,{"$f":"E89","v":1.4006664592535538},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":173.33914866014413},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.10077933600788674},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"other",null,{"$f":"E93-1-E94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":1.4028942399320705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":173.33914866014413},"C"]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":173.33914866014413},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.2429106715325489}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":12.315233850252351},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.4215459467372717}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":173.33914866014413},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.37411781400900318},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.3231857958165527}]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E93+E96*(1+E97)+E98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":110.06842423464752},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1703.3738041518311},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E94*E$8+E95*E$11)*(1/E89))+1","v":1.8495826313220465},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":20934.485998040876},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.37411781400900318}]
[null,null,"Corrected Labor",null,{"$f":"E96*E$10/E92*(1+E97)","v":0.37951219327639607},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":5.6942626783707091},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11703.373804151832},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.37411781400900318},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":29.648597086079874},"per kW"]
[null,null,"Corrected \"other\"",null,{"$f":"E98*E$11/E92","v":0.26095411023241655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":42.695777421869408},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E100+E101+E102","v":2.4900489348308592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0462986727595398}]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E74/1000)^- 0.01226","v":0.9824948798906461},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E103*E104","v":2.4464603291484761},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.37411781400900318}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":187.59666020455845},"per kW"]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E106+E107)*(E100+E102)*E104+E105","v":2.6538194833883111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!W429","v":2.1230555867106489}]
[null,null,"Escalation Factor",null,{"$f":"E92*E103/E99","v":1.4895272367788268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":208.00828601174663},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":95.728427817737781},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":303.73671382948442},"per kW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$70^3+P123*E$70^2+Q123*E$70+R123)","v":0.94086885219406546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$70^3+P125*E$70^2+Q125*E$70+R125)","v":0.69334793808733231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E73<E75,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary","index":36,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(F8-D8)/D8","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Reference",null,{"$f":"J32","v":21.059628368349035}]
[null,"b. Binary System:  Improved",null,{"$f":"J48","v":6.9754183560653642}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":339.19872756487501},{"$f":"C23*$D$60","v":36.633462577006505},0,{"$f":"100*D23/($D$66*8760)","v":0.48716052885049227},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.48716052885049227},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2068.2937542819063},{"$f":"C24*$D$60","v":223.37572546244587},0,{"$f":"100*D24/($D$66*8760)","v":2.9705037114605095},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.9705037114605095},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.7839745512975007},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7839745512975007},{"$f":"1000*Q24/$D$139","v":339.19872756487501},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.8235991933547742},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.3235991933547742},{"$f":"U24*1000/E$139","v":83.089979833869364}]
[null," - Field-Well",{"$f":"R26","v":3629.2092439256767},{"$f":"C25*$D$60","v":391.95459834397309},{"$f":"P$52","v":1455.1097998995494},{"$f":"100*D25/($D$66*8760)","v":5.212305798646546},{"$f":"(E25*1000/P$58)*100","v":0.96751987088920677},6.1798256695357523,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":6.2555178612208628},{"$f":"D94/1000000","v":35.110357224417257},{"$f":"SUM(O25:P25)","v":41.365875085638123},{"$f":"1000*Q25/$D$139","v":2068.2937542819063},{"$f":"SUM(E91:E93)/1000000","v":1.3014714296588967},{"$f":"E94/1000000","v":9.3627619265112667},{"$f":"SUM(S25:T25)","v":10.664233356170163},{"$f":"U25*1000/E$139","v":266.6058339042541}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D106)/1000000","v":3.6651506647440515},{"$f":"(D110+D112)/1000000","v":68.919034213769493},{"$f":"SUM(O26:P26)","v":72.58418487851354},{"$f":"1000*Q26/$D$139","v":3629.2092439256767},{"$f":"(E106)/1000000","v":2.1752711122318509},{"$f":"(E110+E112)/1000000","v":37.661408073269264},{"$f":"SUM(S26:T26)","v":39.836679185501112},{"$f":"U26*1000/E$139","v":995.91697963752779}]
[null," - Field-Other",{"$f":"R27","v":555.650016746554},{"$f":"C27*$D$60","v":60.010201808627833},{"$f":"P53","v":1400.0333825657756},0.79802998660206925,{"$f":"(E27*1000/P$58)*100","v":0.93089890373505013},1.7289288903371194,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":11.11300033493108},null,{"$f":"SUM(O27:P27)","v":11.11300033493108},{"$f":"1000*Q27/$D$139","v":555.650016746554},{"$f":"SUM(S28:S31)","v":6.5334506341260354},null,{"$f":"SUM(S27:T27)","v":6.5334506341260354},{"$f":"U27*1000/E$139","v":163.33626585315091}]
[null," - Plant",{"$f":"R$32","v":3175.1498087340719},{"$f":"C28*$D$60","v":342.91617934327979},{"$f":"P$54","v":1959.6997430216288},4.5601811985175802,{"$f":"(E28*1000/P$58)*100","v":1.3030277457280461},5.8632089442456259,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.366633429444466},null,null,null,{"$f":"E107/1000000","v":2.3307845288666056}]
[null,"- Permitting",{"$f":"R35","v":84},{"$f":"C29*$D$60","v":9.0719999999999992},null,0.12064162126202174,{"$f":"(E29*1000/$Q$58)*100","v":0},0.12064162126202174,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0.5721825522307199},null,null,null,{"$f":"E102*E123/1000000","v":1.4848799136383892}]
[null," - Contingency",{"$f":"R$36","v":1477.7252326879627},{"$f":"C30*$D$60","v":159.59432513029998},null,2.1223234268008828,{"$f":"(E30*1000/P$58)*100","v":0},{"$f":"F30+G30","v":2.1223234268008828},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.44516309943635479},null,null,null,{"$f":"E124/1000000","v":1.0283497288627614}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1489.2257942492963},null,{"$f":"(E31*1000/P$58)*100","v":0.99020400266455655},{"$f":"F31+G31","v":0.99020400266455655},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":7.72902125381954},null,null,null,{"$f":"E118/1000000","v":1.6894364627582794}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":11329.226783941047},{"$f":"SUM(D23:D30)","v":1223.556492665633},{"$f":"SUM(E23:E31)","v":6304.0687197362495},{"$f":"SUM(F23:F31)","v":16.271146272140104},{"$f":"SUM(G23:G31)","v":4.1916505230168601},{"$f":"SUM(H23:H31)","v":20.462796795156958},{"$f":"H32*I21","v":0.59683157319207802},{"$f":"H32+I32","v":21.059628368349035},null,null,null,"d. Plant",{"$f":"O33+O34","v":63.502996174681435},null,{"$f":"O32","v":63.502996174681435},{"$f":"1000*Q32/$D$139","v":3175.1498087340719},{"$f":"S33+S34","v":70.263754767705493},null,{"$f":"S32","v":70.263754767705493},{"$f":"U32*1000/E$139","v":1756.5938691926374}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":63.502996174681435},null,null,null,{"$f":"E140*E143/1000","v":70.263754767705493}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$139","v":84},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":37.375}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":29.554504653759253},{"$f":"1000*Q36/$D$139","v":1477.7252326879627},null,null,{"$f":"SUM(U24:U35)*E61","v":13.211671713685757},{"$f":"U36*1000/E$139","v":330.29179284214393}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":107.02939143818675},{"$f":"SUM(Q24:Q36)","v":226.58453567882094},{"$f":"Q37*1000/D$139","v":11329.226783941047},null,{"$f":"SUM(T24:T36)","v":48.524169999780533},{"$f":"SUM(U24:U36)","v":145.32838885054332},{"$f":"U37*1000/E$139","v":3633.2097212635831}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":83.089979833869364},{"$f":"C39*$E$60","v":8.9737178220578908},0,{"$f":"100*D39/($E$66*8760)","v":0.11527328718764539},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.11527328718764539},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":63502996.17468144},null,null,null,{"$f":"E143*E140*1000","v":70263754.7677055}]
[null," - Confirmation",{"$f":"V25","v":266.6058339042541},{"$f":"C40*$E$60","v":28.793430061659443},0,0.36987048160311975,0,{"$f":"F40+G40","v":0.36987048160311975},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":995.91697963752779},{"$f":"C41*$E$60","v":107.559033800853},{"$f":"Q52","v":470.2416999978052},1.3816662880210855,0.1510140713312032,1.5326803593522886,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":33242700.068510495},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":10164233.356170164}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":40050907.263941288},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":23632180.089389365}]
[null," - Field-Other",{"$f":"V27","v":163.33626585315091},{"$f":"C43*$E$60","v":17.640316712140297},{"$f":"Q53","v":859.51807903130884},0.22660143039501637,0.27602682726329597,0.50262825765831232,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":32314078.660516683},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":15912298.387543362}]
[null," - Plant",{"$f":"V32","v":1756.5938691926374},{"$f":"C44*$E$60","v":189.71213787280485},{"$f":"Q54","v":1943.7466737185293},2.4369767565277622,0.62421750099170059,3.0611942575194631,null,null,null,null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":1068212.9342504286},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":2638891.1246262086}]
[null,"- Permitting",{"$f":"V35","v":37.375},{"$f":"C45*$E$60","v":4.0365000000000002},null,5.1851488196920592E-2,0,5.1851488196920592E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2484965.1009166893},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":2447323.7553099357}]
[null," - Contingency",{"$f":"V36","v":330.29179284214393},{"$f":"C46*$E$60","v":35.671513626951544},null,0.45822397319315494,0,{"$f":"F46+G46","v":0.45822397319315494},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":198563439.23323953},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":137564549.62881902}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1031.7341222161426},null,{"$f":"(E47*1000/P$58)*100","v":0.68601233033236508},{"$f":"F47+G47","v":0.68601233033236508}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":3633.2097212635836},{"$f":"SUM(D39:D46)","v":392.38664989646702},{"$f":"SUM(E39:E47)","v":4305.2405749637855},{"$f":"SUM(F39:F47)","v":5.0404637051247043},{"$f":"SUM(G39:G47)","v":1.7372707299185648},{"$f":"SUM(H39:H47)","v":6.7777344350432687},{"$f":"H48*I37","v":0.19768392102209537},{"$f":"H48+I48","v":6.9754183560653642}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H78/1000,(D131/100)*P58/1000)","v":1455.1097998995494},{"$f":"IF(A129=0,'O&M Costs B1'!Q78/1000,(E131/100)*Q58/1000)","v":470.2416999978052}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Costs B1'!H79+'O&M Costs B1'!H80)/1000,0)","v":1400.0333825657756},{"$f":"IF(A129=0,('O&M Costs B1'!Q79+'O&M Costs B1'!Q80)/1000,0)","v":859.51807903130884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H38/1000,(D130/100)*P58/1000)","v":1959.6997430216288},{"$f":"IF(A129=0,'O&M Costs B1'!Q38/1000,(E130/100)*Q58/1000)","v":1943.7466737185293}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H86/1000,0)","v":1489.2257942492963},{"$f":"IF(A129=0,'O&M Costs B1'!Q86/1000,0)","v":1031.7341222161426}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":6304.0687197362495},{"$f":"SUM(Q52:Q55)","v":4305.2405749637855}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":150395856.83777422},{"$f":"E139*1000*365*24*E66","v":311389326.73795265}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary A1'!H270*'Summary A1'!H27","v":1588789094.6505029}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":61550.62602003177},{"$f":"(E102)*E109/1000","v":30309.139785796877}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.90360404252447857},{"$f":"'Summary A1'!J189","v":0.93544017885710373},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Adjusted Utilization Factor [h]",null,{"$f":"D59*D65","v":0.85842384039825459},{"$f":"E59*E65","v":0.88866816991424846},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":30775.313010015885},{"$f":"E105*E111/1000","v":15154.569892898438}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":572.18255223071992},{"$f":"E102*E123/1000","v":1484.8799136383891}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2366.6334294444659},{"$f":"E107/1000","v":2330.7845288666053}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":9860.9726226852763},{"$f":"E105*E117/1000","v":1942.3204407221708}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":105125.72763440812},{"$f":"SUM(R64:R70)","v":51221.694561922486}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":175},{"$f":"D73","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0 ",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":3000},{"$f":"D75","v":3000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":33974.551297500293},{"$f":"'Summary A1'!J79","v":23599.193354774376}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4463974.5512975007},{"$f":"SUM(E82:E85)*E86","v":2318599.1933547743}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":9362761.9265112672},{"$f":"'Summary A1'!J92","v":4681380.9632556336}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2505517.8612208627},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":968138.09632556338}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":35110357.224417254},{"$f":"'Summary A1'!J100","v":9362761.9265112672}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":4.8887780981482205},{"$f":"'Summary A1'!J118","v":5.7692817628886832}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},{"$f":"'Summary A1'!J114","v":3.8846408814443416}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":3665150.6647440516},{"$f":"'Summary A1'!J127","v":2175271.1122318511}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2366633.4294444658},{"$f":"'Summary A1'!J123","v":2330784.5288666054}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":7802301.6054260563},{"$f":"'Summary A1'!J109","v":3901150.8027130282}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":38143721.203753605},{"$f":"'Summary A1'!J129","v":22506838.180370823}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":7802301.6054260563},{"$f":"'Summary A1'!J110","v":3901150.8027130282}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30775313.010015886},{"$f":"'Summary A1'!J130","v":15154569.892898438}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":7729021.2538195401},{"$f":"'Summary A1'!J158","v":1689436.4627582794}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":72531.201297832391},{"$f":"'Summary A1'!J218","v":191121.90276470274}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":445163.09943635477},{"$f":"'Summary A1'!J231","v":1028349.7288627615}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calculated",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A136=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H296/1000","v":20},{"$f":"'Summary A1'!J296/1000","v":40}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H295/1000","v":20.38108482809109},{"$f":"'Summary A1'!J295/1000","v":42.623935077296174}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H303","v":3115.7809660433654},{"$f":"'Summary A1'!J303","v":1648.4577184224315}]

{"sheet":"O&M Cost F1","index":37,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"REFERENCE FLASH CASE",null,null,null,null,null,null,null,null,"IMPROVED FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H312/1000","v":20.575853183286331},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!W395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"C13","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.2230744142780066},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":10714.131869075338},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":452622.28461030527},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":{"$error":"#DIV/0!"}},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":{"$error":"#DIV/0!"}}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.92816664285328887},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":1856.3332857065777},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":94105.746284473818},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":{"$error":"#DIV/0!"}}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.92816664285328887},2000,1856.3332857065777,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},94105.746284473818,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M19*L19","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":{"$error":"#DIV/0!"}}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.92816664285328887},2000,1856.3332857065777,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},68618.773332428842,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M20*L20","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":{"$error":"#DIV/0!"}}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.53548075549228202},2000,1070.961510984564,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},90486.294504301739,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M22*L22","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":{"$error":"#DIV/0!"}}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.53548075549228202},2000,1070.961510984564,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},67864.720878226304,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M23*L23","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":{"$error":"#DIV/0!"}}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.53548075549228202},2000,1070.961510984564,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},27145.888351290527,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M24*L24","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":19496.016259148768},null,null,{"$f":"SUM(H16:H24)","v":894949.45424550038},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(Q16:Q24)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":9.7480081295743837},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":{"$error":"#DIV/0!"}},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.37200033595866344},{"$f":"N26-'O&M Costs B1'!N26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":894949.45424550038},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":{"$error":"#DIV/0!"}},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-34288.322781578521},{"$f":"Q27-'O&M Costs B1'!Q27","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":113155.57115257632},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":{"$error":"#DIV/0!"}},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":563.60600286067347},{"$f":"Q28-'O&M Costs B1'!Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":781793.88309292402},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":{"$error":"#DIV/0!"}},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-34851.928784439224},{"$f":"Q29-'O&M Costs B1'!Q29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"power",null,{"$f":"'Flash Plant F1- Reference'!J15/1000","v":13.235485681134159},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":-6.7645143188658405},{"$f":"Q30-'O&M Costs B1'!Q30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":67617.424536309991},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":{"$error":"#DIV/0!"}},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":21155.535684956048},{"$f":"Q31-'O&M Costs B1'!Q31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":0}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H320","v":63525913.462199338},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":22917.287517905235},{"$f":"Q35-'O&M Costs B1'!Q35","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":1143466.442319588},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":412.51117532234639},{"$f":"Q36-'O&M Costs B1'!Q36","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1- Reference'!J39","v":31052.796574603602},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"H38*(L8/C8)","v":{"$error":"#DIV/0!"}},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":781793.88309292402},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-34851.928784439224},{"$f":"Q41-'O&M Costs B1'!Q37","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":1925260.3254125121},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":-34439.417609116761},{"$f":"Q42-'O&M Costs B1'!Q38","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!J112","v":7.7692817628886832},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":0}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":0}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":97.007319993303298},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":47.024169999780526},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":0}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1455109.7998995495},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":470241.69999780518},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":0}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":17.955968447444413},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":7.5571751660528301},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":0}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":269339.52671166614},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":75571.751660528287},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":0}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":710.49698884056181},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1776.2424721014045},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!A138","v":125220.65738932461},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!B138","v":61661.930256358741},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!A139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!B139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":125220.65738932461},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":61661.930256358741},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":251.80460419377496},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":123.99517991470204},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":129701529.96496314},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":63868429.231904045},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":398.03989290110559},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":196.00526484226003},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W284","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":796079.78580221115},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":392010.52968452009}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!T375,0)*A68","v":80174.942779286634},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W375,0)*A68","v":191735.00531130866},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":210827.44420584108},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":248273.88001208587},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":11194.660696341894},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":27562.720141105194}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":222022.10490218297},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":275836.60015319107}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":222022.10490218297},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":275836.60015319107}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1455109.7998995495},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":470241.69999780518}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":1287441.4174160601},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":743418.88149823947}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":113155.57115257632},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":2855706.7884681858},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"H87+H42","v":4780967.1138806976},null,null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"Q87+Q42","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash'!O46","v":198589794.1138851},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash'!S46","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H91*H92","v":1489423.4558541381},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q91*Q92","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H93","v":6270390.569734836},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q93","v":{"$error":"#DIV/0!"}}]

{"sheet":"Flash Plant F1- Reference","index":38,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM REFERENCE CASE",null,null,null,null,null,null,null,"Reference Plant 2nd law efficiency"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.4370304361563342},null,null,"T,gf",null,"C",{"$f":"'Summary A1'!H50","v":175}]
[null,null,"F",{"$f":"D11*1.8+32","v":339.59540275705331},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.15216532001834809},null,null,null,null,"F",{"$f":"P11*1.8+32","v":347}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":5.2848651161379863},null,null,"Based on Power or #Wells",null,null,{"$f":"IF(A13=0,\"Power Sales\",\"# of Wells\")","v":"Power Sales"}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!H233","v":2504413.147786492},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":2504413.147786492},null,null,"Flow",null,"lb/h",{"$f":"'Summary A1'!H310","v":3784391.7603360466}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!T393*1000,D14*J13/1000)","v":20000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":13235.48568113416},null,null,"Power",null,"kW",{"$f":"'Summary A1'!H313","v":20000}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.15216532001834809},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":110.85960776300955},null,null,"Wells Pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":82.668009508876224},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.15216532001834809}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!G305","v":400.18347670941915},null,null,"Baseline performance",null,"w-h/lb",{"$f":"'Input A1'!T491","v":5.4370304361563342}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":298.41681858221386},null,null,"Performance change"]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":381.08482809109012},null,null,"Apply to ∆Power or ∆Flow",null,"P or F",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":13616.57050922525},null,null,"Baseline Plant Cost",null,"$/kW",{"$f":"'Input A1'!T527","v":3087.4011831403009}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":14772.403076487288},null,null,"Cost Change",null,null,{"$f":"'Input A1'!V526-1","v":-1}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":10210.259456188594},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H52","v":17.979460356038921}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":4562.1436202986933},null,null,"2nd law efficiency",null,null,{"$f":"P18/P23","v":0.30240231511343169}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":316992902.70830816}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":284291589.32884049},null,null,"Q,in",null,"btu/lb",{"$f":"D67*D69","v":310941.15967811469}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":835.60821572076975},null,null,"Q,ex",null,"btu/lb",{"$f":"(D67-D96)*D89","v":161247.89049189512}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!T487","v":36.226975301675473},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":475.57367669968289},null,null,"Q,ext",null,"btu/lb",{"$f":"P26-P27","v":149693.26918621958}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0},null,null,"Work",null,null,{"$f":"I113*3413","v":20542.598908427601}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0},null,null,"thermal efficiency",null,null,{"$f":"P29/P28","v":0.13723127980371949}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":98.177150520154896},null,null,"water loss",null,"lb/kW-hr",{"$f":"3413*(1/P30-1)/1050","v":20.435641108184242}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!T459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":23453.911605513538},null,null,null,null,"lb/hr",{"$f":"P31*P29/3413","v":123.00063835980188}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":20.332375887480602},null,null,"calculated",null,null,{"$f":"D129","v":101.87816021412948}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":5008.8262955729833},null,null,null,null,null,{"$f":"P33/P32","v":0.82827342664771497}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":50.088262955729839}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":31286.820231252575}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.62256280698606392}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":86.20220166218418}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":31052.796574603602}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":302784.70208151505}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":84.106861689309738}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":34094.19256426346},{"$f":"J41*J139","v":8396.9266975522423}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":100726.90399467065}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.33848149016937268},{"$f":"K42/J43","v":8.3363295847914826E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!T461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":354.63529071495356},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":215962.93557185392},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":110275.67811517474},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":36886.211707015973},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":43.462673784148876},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":12.91560965952516},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":43.669614449303296},{"$f":"IF(Q48<D26,D26,Q48)","v":12.91560965952516},{"$f":"U48*EXP(V48*D11)","v":43.462673784148876},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":46466.742448256984},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.2452860948195443},null,{"$f":"IF(R49<D26,D26,R49)","v":5.2452860948195443}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":4709.2250020475267}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!G245","v":167.36402890525682},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1653.3316130476542},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":33.725055334514074},null,null,null,null,{"$f":"D12","v":339.59540275705331},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":212.29770137852665},{"$f":"O53-(O53-P53)/3","v":254.73026850470222},{"$f":"(O53+460)*0.8-460","v":179.67632220564269},{"$f":"(O53+460)*0.9-460","v":259.635862481348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":169.86513425235111},null,{"$f":"(O53+460)*0.8-460","v":179.67632220564269}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":2201628.445704977},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.796435867629594},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":35.226975301675473},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":14.796435867629594},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":32.394929826503727},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":7.4657657124498034},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":35.226975301675473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":5.981204856109235},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":7.4657657124498034}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":36.226975301675473},{"$f":"IF(D18=1,O59,P59)+D30","v":36.226975301675473},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":35.226975301675473},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":36.226975301675473},null,"P,ratio",null,null,{"$f":"I63/D74","v":46.889850351444608},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.475606472562887},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":30.284250836426107},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":239.89555705929251},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.724716446092209},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":42.337011253454975},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83705436717461279},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.60190576298902},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":689.19979209636472},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74352718358730652},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.475606472562887},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":30.284250836426107},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":339.59540275705331},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":178.36886789540375},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":310.94115967811467},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":989.48644439712621},null,null,null,null,null,{"$f":"D68","v":339.59540275705331},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":117.2948442780696},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":122.35282429352199},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":117.35848613578048},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":117.2948442780696},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":120.58482692083453}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.8959197234664914},null,null,null,null,null,{"$f":"D68","v":339.59540275705331},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":310.94115967811467},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":295.71934072454411},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":310.86892855816376},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":310.94115967811467},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-186747983.00419903}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77295986173324582},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":185.42963661497072},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":982.4256756775593},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88916436783107389},null,null,null,null,null,{"$f":"D80","v":261.26096168664822},null,null,230.07346373965504,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":226.97891381810049},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":230.07346373965504},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":219.79059348669216},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-516577233.93806076}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76958218391553701},null,null,null,null,null,{"$f":"D80","v":261.26096168664822},null,null,1167.85531229253,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1168.1895294624901},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1167.85531229253},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1150.9347708737091},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":671392617.01103687}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":184.61934671332466},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":983.23596557920541},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.88993960869659583},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76996980434829798},null,null,null,null,null,{"$f":"D80","v":261.26096168664822},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":11.496462123292076},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":79916.023602854752},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":11.496462123292076},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.884497490411718},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-248.50866815820245}]
[null,"T,1st","F",{"$f":"Q85","v":261.26096168664822},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":184.7123351329694},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":230.07346373965504},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":983.14297715956059}]
[null,"h,g","btu/lb",{"$f":"R75","v":1167.85531229253},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":76.867917794030163}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.6232950726493049E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.1601091686330038},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":11.496462123292076},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":86.232950726493044},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":36.226975301675473},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":261.26096168664822},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-12658801192.495058},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-1428.0764691834688},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":261.26096168664822},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":287.44467762464996},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":354.7249440054818}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":36.226975301675473},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":11.51895776095628},null,{"$f":" 333.81229512*O86^-0.94402159016","v":11.265290364420512},{"$f":" 332.15976378*O86^-0.93664745606","v":11.510219242903398},{"$f":" 340.01247145*O86^-0.94294510344","v":11.51895776095628},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.603643959692624},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3856374239465823}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":4.8187929772986374E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":44.032542399260727},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":120.90046019329088},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.98495812376655},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":113516.25013632819},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.1135162501363282},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":126573.72566043271},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.18989425810993499},null,"m,turb",null,"lb/h",{"$f":"D93","v":44.032542399260727}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14160414827257853},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":1.8588181411904949}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14160414827257853}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.98495812376655}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89831016414707265}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.79895964147903}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.018927309823499}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5625.4989182414538},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":93.758315304024237},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":5.8985487636270291}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8257.9439248544422},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.27447309516403756},{"$f":"(I116)*D$14/D$67","v":687.39402824246872},null,null,"Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.25024072499558914},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.2394249120896082E-3},{"$f":"(I117+I120)*D$14/D$67","v":15.626097784463793},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14160414827257853},{"$f":"(I118)*D$14/D$67","v":354.63529071495356},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.475606472562887},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":30.284250836426107},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.33365429999411883},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":98.177150520154896},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.724716446092209},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":42.337011253454975},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":120.90046019329088},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.60190576298902},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":689.19979209636472},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.4370304361563342},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.475606472562887},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":30.284250836426107}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":200.93581750276221},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.4370304361563342},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.0889641667503701E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":120.90046019329088},null,null,null,"P,t-in",{"$f":"I63","v":35.226975301675473},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.3650329324628867},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.1186188890004941E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":46.889850351444608},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":239.89555705929251},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":119.94777852964626},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.408634771085003},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.3720920152310265},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":101.87816021412948},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":6.8476163992621997}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.8127494591207269},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":31.14663727892243},{"$f":"D132/D114","v":5.5366888753502694E-3},"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":135.83754695217263},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":119.94777852964626}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.13583754695217262},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2450.7762529116944}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.5720538264188519},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.8507973259469397},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":100726.90399467065},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":35883.161252717655}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":36.226975301675473}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":2.0727884179154717E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":39.023996103593326}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.61786452669203162}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.80946046145911987}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.3773966736441281}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.197659174380231}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9613.4900509479521}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8803706593737306}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":427.26622448657565}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.5341612382135673E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8897240353358571E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9673773366543125E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.4670732799431209E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.5863962234342382E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":13.057408920458448}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.47959805993811588}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.7838932690372743}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.9876362588187582}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.2291471892782484}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3375.1385856570173}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.66016727891280225}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":150.00615936253411}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.8970242149754766E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.6345109571072135E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.1745549097239269E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.8586655961811324E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.15055961571121138}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.3690022739718506}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.4086039564717871}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71077536617101578}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.3650329324628867}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":13057.475524104517}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":580.3322455157562}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.566708365842315E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.8537080656193952E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Reference","index":39,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","  an"]
[null,null,null,"REFERENCE CASE COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":4991501.9442709126},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":339.59540275705331},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":781509.44963401649},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!T487","v":36.226975301675473}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1007079.4674800896},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J46","v":215962.93557185392},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Reference'!D84/60","v":41380.161813946426},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J47","v":110275.67811517474},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":50045.946311159772},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Reference'!D92/60","v":46466.742448256977},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1007079.4674800896}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Reference'!J22","v":14772.403076487288},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":481478.48687338358}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Reference'!J44<1,1,'Flash Plant F1- Reference'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Reference'!J23","v":10210.259456188594},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":513311.45250900544}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Reference'!J24","v":4562.1436202986933},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":485246.35804772779}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Reference'!J25/1000000","v":316.99290270830818},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":28065.094461277655}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":726979.63970258925}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":332951.96616138692}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Reference'!J26/1000000","v":284.29158932884047},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":212930.65568362206}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J27","v":835.60821572076975},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":79583.55733411682}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J33","v":20.332375887480602},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":101513.46052346344}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1113126.9648183773}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J35","v":50.088262955729839}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":253940.20450568013}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J34","v":5008.8262955729833},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Reference'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Reference'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":36.226975301675473}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Reference'!J31","v":98.177150520154896},null,"flow",null,"cfm",{"$f":"C14","v":41380.161813946426}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J51","v":4709.2250020475267},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":303.22233999584137}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J52","v":1653.3316130476542},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":136.46805118156513}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J53","v":33.725055334514074},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Reference'!J37","v":0.62256280698606392},null,"A",null,"sq ft",{"$f":"H37/H38","v":136.46805118156513}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Reference'!J38","v":86.20220166218418},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":13.18167361746265}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D161","v":12928.407910055539},null,"H",null,"ft",{"$f":"H40*3","v":39.54502085238795}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Reference'!D167","v":48.244190837657413},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":40369.505149819684}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D210","v":5865.3054230028292},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":125949.84257253494}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Reference'!D216","v":17.900627882517966}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D258","v":5260.4622734259319},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Reference'!D264","v":6.6418873034194075},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":46466.742448256977}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Reference'!J21","v":13616.57050922525},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":138.8276387673026}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":138.8276387673026}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":13.295143458448953}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":39.885430375346857}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":41421.025499358468}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!T517","v":2.8403734549030419},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":127990.36193314519}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!T522/1000","v":4504.265989338789}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":4991501.9442709126},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":6787960.373489188},{"$f":"'Input A1'!T498","v":1},{"$f":"E63/C$48","v":498.50734213070268}]
["Flash Vessels",2002,{"$f":"I30","v":253940.20450568013},{"$f":"C53","v":1.4620386784276018},{"$f":"C64*D64*F64","v":371270.40099511953},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":27.266072668120302}]
["Cooling Tower Cost",2002,{"$f":"I10","v":781509.44963401649},{"$f":"C53","v":1.4620386784276018},1142597.0429215999,{"$f":"'Input A1'!T502","v":1},83.912248105900701]
["Condenser Cost",2002,{"$f":"I12","v":1007079.4674800896},{"$f":"C53","v":1.4620386784276018},1472389.1337061631,{"$f":"'Input A1'!T504","v":1},108.13215653006144]
["Pump Costs",2002,{"$f":"I19","v":513311.45250900544},{"$f":"C53","v":1.4620386784276018},750481.19764801906,{"$f":"'Input A1'!T506","v":1},55.115287446245496]
["NCG Removal System",2002,{"$f":"I23","v":726979.63970258925},{"$f":"C53","v":1.4620386784276018},1062872.3516745477,{"$f":"'Input A1'!T508","v":1},78.057272273840894]
["H2S Removal System",2002,{"$f":"I28","v":1113126.9648183773},{"$f":"C53","v":1.4620386784276018},1627434.676565188,{"$f":"'Input A1'!T510","v":1},119.51869051481047]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":9387449.1229206715},{"$f":"E71/C71","v":1.4077312168578022},{"$f":"SUM(E63:E69)","v":13215005.176999826},null,{"$f":"SUM(G63:G69)","v":970.50906966968205}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8788929155821938},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9127988506537257},null,{"$f":"E$71*E74","v":25277646.713948302},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.40815310347858835},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.64340053649323181},null,{"$f":"E$71*E75","v":8502541.4206425231},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47073981210360549},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48890001481066353},null,{"$f":"E$71*E76","v":6460816.22675821},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.53764816430882212},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.47309778557989829},null,{"$f":"E$71*E77","v":6251989.6856655097},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.23038225202716348},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.2392699396400417},null,3161953.4910435867,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6469233319181797},null,{"$f":"E74+E77+E78","v":2.6251665758736653}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.10546375838046787},null,{"$f":"(E74+E78)*C49","v":0.10760343951468837},null,1421980.0102495945]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.10546375838046787},null,{"$f":"(E74+E78)*C50","v":0.10760343951468837},null,1421980.0102495945]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8578508486791159},null,{"$f":"SUM(E79:E81)","v":2.8403734549030419},null,{"$f":"SUM(G77:G81)+G74","v":37535549.911156587}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.8403734549030419}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":37535549.91115658}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":4504265.9893387891}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":42039815.900495365}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":3.1812182694914064}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":3087.4011831403009}]

{"sheet":"Flash Plant F1- Improved","index":40,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM IMPROVED CASE",null,null,null,null,null,null,null,"FLASH STEAM IMPROVED CASE"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":173.33914866014413},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":{"$error":"#DIV/0!"}},null,null,"T,gf",null,"C",{"$f":"D11","v":173.33914866014413}]
[null,null,"F",{"$f":"D11*1.8+32","v":344.01046758825947},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.42553566947826643},null,null,null,null,"F",{"$f":"P11*1.8+32","v":344.01046758825947}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":{"$error":"#DIV/0!"}},null,null,"Baseline performance",null,"w-h/lb",{"$f":"J11","v":{"$error":"#DIV/0!"}}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!J233","v":6166193.025635873},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":6166193.025635873},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!I52","v":18.476854457905464}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!W393*1000,D14*J13/1000)","v":40000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":{"$error":"#DIV/0!"}},null,null,"2nd law efficiency",null,null,{"$f":"P13/P14","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!J237","v":0.42553566947826643},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":272.95086707925043}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":203.53946158099706}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!M305","v":2636.4375882440081}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1965.9915095535569}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":2169.530971134554}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":{"$error":"#DIV/0!"}}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":0}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":0}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":939814966.83220518}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":860445821.7360729}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":{"$error":"#DIV/0!"}}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!W487","v":38.66574022464247},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":1409.9724485158579}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":241.72499707136689}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!W459","v":0},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":56650.391520199424}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":12332.386051271746}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":123.32386051271746}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":75936.037972408827}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":90503.403956314462}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":775600.40123248764}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":215.44455589791323}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":100515.30691514927},{"$f":"J41*J139","v":24755.133042106336}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":101617.68198480617}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.98915173965666991},{"$f":"K42/J43","v":0.24361048745244662}]
[null,"pump efficiency",null,{"$f":"'Input A1'!W461","v":0},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":1051.4164548582751},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":537579.3202828354},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":294671.47246985172},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":86807.864118297555},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":45.527754694512467},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":13.415204397462121},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":45.239933655998954},{"$f":"IF(Q48<D26,D26,Q48)","v":13.415204397462121},{"$f":"U48*EXP(V48*D11)","v":45.527754694512467},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":124165.39759387859},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.4054851423265129},null,{"$f":"IF(R49<D26,D26,R49)","v":5.4054851423265129}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":11439.075242229843}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!M245","v":174.45519004642912},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":4002.262913504258},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":83.035501221778958},null,null,null,null,{"$f":"D12","v":344.01046758825947},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":214.50523379412974},{"$f":"O53-(O53-P53)/3","v":257.67364505883967},{"$f":"(O53+460)*0.8-460","v":183.20837407060753},{"$f":"(O53+460)*0.9-460","v":263.60942082943347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":171.33682252941983},null,{"$f":"(O53+460)*0.8-460","v":183.20837407060753}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":5390592.6244033854},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":15.455169172588231},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":37.66574022464247},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":15.455169172588231},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":34.07094717031589},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":8.0707356927523435},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":37.66574022464247}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":6.1865814960603673},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":8.0707356927523435}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":38.66574022464247},{"$f":"IF(D18=1,O59,P59)+D30","v":38.66574022464247},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":37.66574022464247},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":38.66574022464247},null,"P,ratio",null,null,{"$f":"I63/D74","v":50.136036585175432},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.279443416655738},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":31.667438919759437},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":244.15734955519625},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.662820975782139},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":42.923336114417005},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83423260312723224},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.18316954252143},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":685.78006126401726},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":-5.7883698436383857E-2},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.279443416655738},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":31.667438919759437},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":344.01046758825947},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":-14.13273039267974},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":315.62537222293304},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1183.3004977376065},null,null,null,null,null,{"$f":"D68","v":344.01046758825947},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":124.3748783109429},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":130.04912972033134},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":124.44755418644742},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":124.3748783109429},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":126.84735284559247}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":1.0813503627435466},null,null,null,null,null,{"$f":"D68","v":344.01046758825947},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":315.62537222293304},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":299.19260976791799},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":315.49373491688038},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":315.62537222293304},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-175168969.99600124}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1169.1677673449267},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":1.067828942669631},null,null,null,null,null,{"$f":"D80","v":265.21654488700011},null,null,234.1049900077025,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":230.69441934569934},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":234.1049900077025},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":225.08805160985412},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-493006051.14414501}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0},null,null,null,null,null,{"$f":"D80","v":265.21654488700011},null,null,1169.1677673449267,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1169.5342887860802},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1169.1677673449267},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1154.708458035831},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":640754857.23335361}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1169.1677673449267},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":1.067828942669631},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0},null,null,null,null,null,{"$f":"D80","v":265.21654488700011},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":10.830024013108414},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":92378.610825107753},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":10.830024013108414},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.307087550859535},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-239.0413933205873}]
[null,"T,1st","F",{"$f":"Q85","v":265.21654488700011},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":234.1049900077025},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1169.1677673449267}]
[null,"h,g","btu/lb",{"$f":"R75","v":1169.1677673449267},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":77.994465428373672}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.7181721046982449E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":0},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":10.830024013108414},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":87.181721046982446},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":38.66574022464247},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":265.21654488700011},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-19017606103.85326},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-2893.703368805659},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":265.21654488700011},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":289.36880003491177},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":355.50212952739196}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":38.66574022464247},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":10.832613738758191},null,{"$f":" 333.81229512*O86^-0.94402159016","v":10.593317858543555},{"$f":" 332.15976378*O86^-0.93664745606","v":10.828837961701765},{"$f":" 340.01247145*O86^-0.94294510344","v":10.832613738758191},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.5206306952837183},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3819433560835581}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":-3.7725255176290884E-2},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":-6.9546129871827498},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":5.2352406453050303E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1158.4536622594551},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":1.0575782754912795}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":47.788233557522226},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":0},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1151.4990492722723},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":125.78269898589591},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":1.0509244838290601}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1162.4549456872144},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":0}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":139542.4726664864},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1151.4990492722723}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.13954247266648639},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":1.0509244838290601},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":152414.13347343099},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":0},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1151.4990492722723}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.22866174358375005},null,"m,turb",null,"lb/h",{"$f":"D93","v":47.788233557522226}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.17051306219040241},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.17051306219040241}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1162.4549456872144}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":1.0614064836689119}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":471.20160120053191}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":0}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":6773.9614877080439},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":112.8993581284674},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":0}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":9943.8280813150141},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":{"$error":"#DIV/0!"}},{"$f":"(I116)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.30132812367621253},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":{"$error":"#DIV/0!"}},{"$f":"(I117+I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"Fan Power",null,"kW",{"$f":"D105","v":0.17051306219040241},{"$f":"(I118)*D$14/D$67","v":1051.4164548582751},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.279443416655738},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":31.667438919759437},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":{"$error":"#DIV/0!"}},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":241.72499707136689},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.662820975782139},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":42.923336114417005},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":125.78269898589591},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":{"$error":"#DIV/0!"}},{"$f":"(I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.18316954252143},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":685.78006126401726},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":{"$error":"#DIV/0!"}},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.279443416655738},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":31.667438919759437}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":209.0500681968239},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":{"$error":"#DIV/0!"}},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.3348505514189057E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":125.78269898589591},null,null,null,"P,t-in",{"$f":"I63","v":37.66574022464247},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.187255618608777},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":50.136036585175432},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":244.15734955519625},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":122.07867477759812},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.194467373169322},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.4066029556921722},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":122.67689386469492},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":7.080680517095475}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":3.3869807438540223},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":37.505317211044279},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":163.56919181959321},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":122.07867477759812}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.1635691918195932},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2472.4496833286171}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-28.59923721508855},null,"tip diameter",null,"ft",{"$f":"0.5*I134/(60*PI())","v":6.5583764774623461},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":101617.68198480617},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":36843.602857156577}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":{"$error":"#DIV/0!"}},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":{"$error":"#DIV/0!"}},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":1.0509244838290601}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":466.54837248604082},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":114.9025694287507}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":38.66574022464247}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":1.9420513970547452E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":41.93497120662839}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.62834264082372893}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.82544197518454154}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.2539228795600366}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.0741853802961394}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9484.4339434671911}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8551276605633373}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":421.53039748743072}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D198*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D202*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.2340453547749619E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":14.031419684930171}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.48714266906383108}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.79840514594304712}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.9333327390487414}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.174843669508232}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3318.3799759778667}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.64906546014127331}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":147.4835544879052}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D246*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D250*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.14106336638354736}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.6949057721905927}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.40969723498230765}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71462872921849208}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D294*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D298*0.7457","v":{"$error":"#DIV/0!"}}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.187255618608777}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":12871.660806944605}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":572.07381364198238}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":{"$error":"#DIV/0!"}}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Improved","index":41,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"IMPROVED SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":173.33914866014413},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":0},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":344.01046758825947},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1864354.4698025831},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!W487","v":38.66574022464247}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2581542.8159353225},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J46","v":537579.3202828354},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Improved'!D84/60","v":97033.282460226765},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J47","v":294671.47246985172},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":151470.62739325568},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Improved'!D92/60","v":124165.39759387859},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2581542.8159353225}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Improved'!J22","v":0},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1459895.998929274}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Improved'!J44<1,1,'Flash Plant F1- Improved'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Improved'!J23","v":0},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#DIV/0!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Improved'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#DIV/0!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Improved'!J25/1000000","v":939.81496683220519},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#DIV/0!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":{"$error":"#DIV/0!"}}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":452300.81640763732}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Improved'!J26/1000000","v":860.44582173607284},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":403180.17096308438}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J27","v":{"$error":"#DIV/0!"}},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":{"$error":"#DIV/0!"}}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J33","v":{"$error":"#DIV/0!"}},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":241742.95330411548}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1877176.7429795705}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J35","v":123.32386051271746}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":630525.9437047661}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J34","v":12332.386051271746},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Improved'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Improved'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":38.66574022464247}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Improved'!J31","v":241.72499707136689},null,"flow",null,"cfm",{"$f":"C14","v":97033.282460226765}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J51","v":11439.075242229843},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":300.76905434334026}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J52","v":4002.262913504258},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":322.6172408995883}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J53","v":83.035501221778958},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":2}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Improved'!J37","v":{"$error":"#DIV/0!"}},null,"A",null,"sq ft",{"$f":"H37/H38","v":161.30862044979415}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Improved'!J38","v":{"$error":"#DIV/0!"}},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":14.331242600115074}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D161","v":31831.432748234547},null,"H",null,"ft",{"$f":"H40*3","v":42.993727800345219}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Improved'!D167","v":51.491943082277274},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":51879.204347077757}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D210","v":14441.1497857332},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":294655.83807731373}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Improved'!D216","v":19.105680830367874}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D258","v":12951.946770719058},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Improved'!D264","v":7.0890127297900145},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":124165.39759387859}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Improved'!J21","v":{"$error":"#DIV/0!"}},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":370.96615894166439}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":2}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":185.48307947083219}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":15.367641057153774}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":46.10292317146132}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":63968.09063120596}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!W517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":335870.10562745237}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!W522/1000","v":{"$error":"#DIV/0!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":0},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":0},{"$f":"'Input A1'!W498","v":0},{"$f":"E63/C$48","v":{"$error":"#DIV/0!"}}]
["Flash Vessels",2002,{"$f":"I30","v":630525.9437047661},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W500","v":0},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1864354.4698025831},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W502","v":0},{"$error":"#DIV/0!"}]
["Condenser Cost",2002,{"$f":"I12","v":2581542.8159353225},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W504","v":0},{"$error":"#DIV/0!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W506","v":0},{"$error":"#DIV/0!"}]
["NCG Removal System",2002,{"$f":"I23","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W508","v":0},{"$error":"#DIV/0!"}]
["H2S Removal System",2002,{"$f":"I28","v":1877176.7429795705},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W510","v":0},{"$error":"#DIV/0!"}]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#DIV/0!"}},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4077312168578022},{"$f":"SUM(E63:E69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#DIV/0!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8709569715673364},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9045567537529722},null,{"$f":"E$71*E74","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.40050677785210859},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.63134709387978583},null,{"$f":"E$71*E75","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47045019371522789},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48859922352272367},null,{"$f":"E$71*E76","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.53062220655718417},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.46691536876061834},null,{"$f":"E$71*E77","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.22768291778122515},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23646647046474339},null,{"$error":"#DIV/0!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6292620959057453},null,{"$f":"E74+E77+E78","v":2.6079385929783339}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.10493199446742807},null,{"$f":"(E74+E78)*C49","v":0.10705116121088579},null,{"$error":"#DIV/0!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.10493199446742807},null,{"$f":"(E74+E78)*C50","v":0.10705116121088579},null,{"$error":"#DIV/0!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8391260848406015},null,{"$f":"SUM(E79:E81)","v":2.8220409154001054},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#DIV/0!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#DIV/0!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#DIV/0!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#DIV/0!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#DIV/0!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#DIV/0!"}}]

{"sheet":"LCOE Flash","index":42,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(F8-D8)/D8","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U27","v":46.370129819627145}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J32","v":21.038529991665079}]
[null,"b. Flash System:  Improved",null,{"$f":"J48","v":{"$error":"#DIV/0!"}}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":339.19872756487501},{"$f":"C23*$D$60","v":36.633462577006505},0,{"$f":"100*D23/($D$66*8760)","v":0.48716052885049227},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.48716052885049227},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2068.2937542819063},{"$f":"C24*$D$60","v":223.37572546244587},0,{"$f":"100*D24/($D$66*8760)","v":2.9705037114605095},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.9705037114605095},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.7839745512975007},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7839745512975007},{"$f":"1000*Q24/$D$139","v":339.19872756487501},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.8235991933547742},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.3235991933547742},{"$f":"U24*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Well",{"$f":"R26","v":3629.2092439256767},{"$f":"C25*$D$60","v":391.95459834397309},{"$f":"P$52","v":1455.1097998995494},{"$f":"100*D25/($D$66*8760)","v":5.212305798646546},{"$f":"(E25*1000/P$58)*100","v":0.96751987088920677},6.1798256695357523,null,null,{"$f":"G25+G27","v":1.8987935229814996},{"$f":"E25+E27","v":2855.7067884681856},null,"a2. Confirmation [e]",{"$f":"(SUM(D91:D93)-D92)/1000000","v":6.2555178612208628},{"$f":"D94/1000000","v":35.110357224417257},{"$f":"SUM(O25:P25)","v":41.365875085638123},{"$f":"1000*Q25/$D$139","v":2068.2937542819063},{"$f":"(SUM(E91:E93)-E92)/1000000","v":1.3014714296588967},{"$f":"E94/1000000","v":9.3627619265112667},{"$f":"SUM(S25:T25)","v":10.664233356170163},{"$f":"U25*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D106/1000000","v":3.6651506647440515},{"$f":"(D110+D112)/1000000","v":68.919034213769493},{"$f":"SUM(O26:P26)","v":72.58418487851354},{"$f":"1000*Q26/$D$139","v":3629.2092439256767},{"$f":"(E106)/1000000","v":2.1752711122318509},{"$f":"(E110+E112)/1000000","v":37.661408073269264},{"$f":"SUM(S26:T26)","v":39.836679185501112},{"$f":"U26*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Other",{"$f":"R27","v":555.650016746554},{"$f":"C27*$D$60","v":60.010201808627833},{"$f":"P53","v":1400.5969885686363},0.79802998660206925,{"$f":"(E27*1000/P$58)*100","v":0.93127365209229285},1.7293036386943621,null,null,{"$f":"F32-F26","v":16.273038829002751},null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":11.11300033493108},null,{"$f":"SUM(O27:P27)","v":11.11300033493108},{"$f":"1000*Q27/$D$139","v":555.650016746554},{"$f":"SUM(S28:S31)","v":6.5334506341260354},null,{"$f":"SUM(S27:T27)","v":6.5334506341260354},{"$f":"U27*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Plant",{"$f":"R$32","v":3176.2956731099671},{"$f":"C28*$D$60","v":343.03993269587642},{"$f":"P$54","v":1925.260325412512},4.5618269001372749,{"$f":"(E28*1000/P$58)*100","v":1.2801285659678847},5.8419554661051594,null,null,{"$f":"G32+F26+I32","v":4.7654911626623306},null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.366633429444466},null,null,null,{"$f":"E107/1000000","v":2.3307845288666056}]
[null," - Permitting",{"$f":"R35","v":84},{"$f":"C29*$D$60","v":9.0719999999999992},null,0.12064162126202174,{"$f":"(E29*1000/$P$58)*100","v":0},0.12064162126202174,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0.5721825522307199},null,null,null,{"$f":"E102*E123/1000000","v":1.4848799136383892}]
[null," - Contingency",{"$f":"R$36","v":1477.8971123443469},{"$f":"C30*$D$60","v":159.61288813318947},0,2.1225702820438372,{"$f":"(E30*1000/P$58)*100","v":0},2.1225702820438372,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.44516309943635479},null,null,null,{"$f":"E124/1000000","v":1.0283497288627614}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1489.4234558541382},null,{"$f":"(E31*1000/P$58)*100","v":0.99033543022446269},0.99033543022446269,null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":7.72902125381954},null,null,null,{"$f":"E118/1000000","v":1.6894364627582794}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":11330.544527973325},{"$f":"SUM(D23:D30)","v":1223.6988090211191},{"$f":"SUM(E23:E31)","v":6270.3905697348355},{"$f":"SUM(F23:F31)","v":16.273038829002751},{"$f":"SUM(G23:G31)","v":4.169257519173847},{"$f":"SUM(H23:H31)","v":20.442296348176594},{"$f":"H32*I21","v":0.59623364348848407},{"$f":"H32+I32","v":21.038529991665079},null,null,null,"d. Plant",{"$f":"O33+O34","v":63.525913462199341},null,{"$f":"SUM(O32:P32)","v":63.525913462199341},{"$f":"1000*Q32/$D$139","v":3176.2956731099671},{"$f":"S33+S34","v":{"$error":"#DIV/0!"}},null,{"$f":"S32","v":{"$error":"#DIV/0!"}},{"$f":"U32*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":63.525913462199341},null,null,null,{"$f":"E140*E143/1000","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A383","v":1},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$139","v":84},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":29.557942246886938},1477.8971123443469,null,null,{"$f":"SUM(U24:U35)*E61","v":{"$error":"#DIV/0!"}},{"$f":"U36*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":107.02939143818675},{"$f":"SUM(Q24:Q36)","v":226.61089055946653},{"$f":"Q37*1000/D$139","v":11330.544527973327},null,{"$f":"SUM(T24:T36)","v":48.524169999780533},{"$f":"SUM(U24:U36)","v":{"$error":"#DIV/0!"}},{"$f":"U37*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":{"$error":"#DIV/0!"}},{"$f":"C39*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D39/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E39*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$f":"F39+G39","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":63525913.462199345},null,null,null,{"$f":"E143*E140*1000","v":{"$error":"#DIV/0!"}}]
[null," - Confirmation",{"$f":"V25","v":{"$error":"#DIV/0!"}},{"$f":"C40*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D40/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F40+G40","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":{"$error":"#DIV/0!"}},{"$f":"C41*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q52","v":470.2416999978052},{"$f":"100*D41/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E41*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"G41+G43","v":{"$error":"#DIV/0!"}},{"$f":"E41+E43","v":{"$error":"#DIV/0!"}},null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":33242700.068510495},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":10164233.356170164}]
[null," - Field-Makeup",null,{"$f":"R75","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D42/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E42*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":40050907.263941288},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":23632180.089389365}]
[null," - Field-Other",{"$f":"V27","v":{"$error":"#DIV/0!"}},{"$f":"C43*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q53","v":{"$error":"#DIV/0!"}},{"$f":"100*D43/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E43*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":32314078.660516683},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":15912298.387543362}]
[null," - Plant",{"$f":"V32","v":{"$error":"#DIV/0!"}},{"$f":"C44*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"G48+F42+I48","v":{"$error":"#DIV/0!"}},null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":1068212.9342504286},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":2638891.1246262086}]
[null," - Permitting",{"$f":"V35","v":{"$error":"#DIV/0!"}},{"$f":"C45*$E$60","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2484965.1009166893},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":2447323.7553099357}]
[null," - Contingency",{"$f":"V36","v":{"$error":"#DIV/0!"}},{"$f":"C46*$E$60","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D46/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":198589794.1138851},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":{"$error":"#DIV/0!"}}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":{"$error":"#DIV/0!"}},null,{"$f":"(E47*1000/Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D39:D46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E39:E47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F39:F46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G39:G47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H39:H47)","v":{"$error":"#DIV/0!"}},{"$f":"H48*I37","v":{"$error":"#DIV/0!"}},{"$f":"H48+I48","v":{"$error":"#DIV/0!"}},{"$f":"F42+G48+I48","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},{"$f":"G48+F42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,{"$f":"F41+F43","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H84/1000,(D131/100)*P58/1000)","v":1455.1097998995494},{"$f":"IF(A129=0,'O&M Cost F1'!Q84/1000,(E131/100)*Q58/1000)","v":470.2416999978052}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Cost F1'!H85+'O&M Cost F1'!H86)/1000,0)","v":1400.5969885686363},{"$f":"IF(A129=0,('O&M Cost F1'!Q85+'O&M Cost F1'!Q86)/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H42/1000,(D130/100)*P58/1000)","v":1925.260325412512},{"$f":"IF(A129=0,'O&M Cost F1'!Q42/1000,(E130/100)*Q58/1000)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A130=0,'O&M Cost F1'!H93/1000,0)","v":1489.4234558541382},{"$f":"IF(A130=0,'O&M Cost F1'!Q93/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":6270.3905697348355},{"$f":"SUM(Q52:Q55)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":150395856.83777422},{"$f":"E139*1000*365*24*E66","v":{"$error":"#DIV/0!"}}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":61550.62602003177},{"$f":"(E102)*E109/1000","v":30309.139785796877}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.90360404252447857},{"$f":"'Summary A1'!J189","v":0.93544017885710373},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.85842384039825459},{"$f":"E59*E65","v":0.88866816991424846},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":30775.313010015885},{"$f":"E105*E111/1000","v":15154.569892898438}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":572.18255223071992},{"$f":"E102*E123/1000","v":1484.8799136383891}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2366.6334294444659},{"$f":"E107/1000","v":2330.7845288666053}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":9860.9726226852763},{"$f":"E105*E117/1000","v":1942.3204407221708}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":105125.72763440812},{"$f":"SUM(R64:R70)","v":51221.694561922486}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":175},{"$f":"'Summary A1'!J50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":3000},{"$f":"'Summary A1'!J52","v":3000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":{"$error":"#DIV/0!"}}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":33974.551297500293},{"$f":"'Summary A1'!J79","v":23599.193354774376}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4463974.5512975007},{"$f":"SUM(E82:E85)*E86","v":2318599.1933547743}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":9362761.9265112672},{"$f":"'Summary A1'!J92","v":4681380.9632556336}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2505517.8612208627},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":968138.09632556338}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":35110357.224417254},{"$f":"'Summary A1'!J100","v":9362761.9265112672}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},{"$f":"'Summary A1'!J112","v":7.7692817628886832}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":4.8887780981482205},{"$f":"'Summary A1'!J118","v":5.7692817628886832}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},{"$f":"'Summary A1'!J114","v":3.8846408814443416}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":3665150.6647440516},{"$f":"'Summary A1'!J127","v":2175271.1122318511}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2366633.4294444658},{"$f":"'Summary A1'!J123","v":2330784.5288666054}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":7802301.6054260563},{"$f":"'Summary A1'!J109","v":3901150.8027130282}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":38143721.203753605},{"$f":"'Summary A1'!J129","v":22506838.180370823}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":7802301.6054260563},{"$f":"'Summary A1'!J110","v":3901150.8027130282}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30775313.010015886},{"$f":"'Summary A1'!J130","v":15154569.892898438}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":7729021.2538195401},{"$f":"'Summary A1'!J158","v":1689436.4627582794}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":72531.201297832391},{"$f":"'Summary A1'!J218","v":191121.90276470274}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":445163.09943635477},{"$f":"'Summary A1'!J231","v":1028349.7288627615}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H313/1000","v":20},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H312/1000","v":20.575853183286331},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H319","v":3087.4011831403009},{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]

{"sheet":"FRC cost summary","index":43,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"'Input A1'!A398","v":1},"Power Plant Type",{"$f":"INPUT!R28","v":"BINARY"}]
[]
[null,null,"Reference","Improved"]
[null,"Contingency",{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Capital Costs"]
[null,"Exploration",{"$f":"'Summary A1'!H82-'Summary A1'!H78","v":3783974.5512975007},{"$f":"'Summary A1'!J82-'Summary A1'!J78","v":1823599.1933547743}]
[null,"Confirmation",{"$f":"'Summary A1'!H105-'Summary A1'!H103-'Summary A1'!H101","v":37615875.085638121},{"$f":"'Summary A1'!J105-'Summary A1'!J103-'Summary A1'!J101","v":10330900.02283683}]
[null,"Permitting",{"$f":"'Summary A1'!H78+'Summary A1'!H103+'Summary A1'!H126+'Summary A1'!H287","v":1680000},{"$f":"'Summary A1'!J78+'Summary A1'!J103+'Summary A1'!J126+'Summary A1'!J287","v":1495000}]
[null,"Well Field",{"$f":"'Summary A1'!H131-'Summary A1'!H126","v":75968163.95962508},{"$f":"'Summary A1'!J131-'Summary A1'!J126","v":44680693.356868871}]
[null,"Stimulation",{"$f":"'Summary A1'!H95+'Summary A1'!H158","v":10229021.25381954},{"$f":"'Summary A1'!J95+'Summary A1'!J158","v":2189436.4627582794}]
[null,"Power Plant",{"$f":"'Summary A1'!H273+'Summary A1'!H282","v":63502996.174681433},{"$f":"'Summary A1'!J273+'Summary A1'!J282","v":70263754.7677055}]
[null,"Contingency",{"$f":"SUM(C7:C12)*C5","v":28917004.653759249},{"$f":"SUM(D7:D12)*D5","v":13078338.380352424}]
[]
[null,"O&M Costs"]
[null,"Power Plant",{"$f":"IF($A$2=1,'O&M Costs B1'!H38,'O&M Cost F1'!H42)","v":1959699.7430216288},{"$f":"IF($A$2=1,'O&M Costs B1'!Q38,'O&M Cost F1'!Q42)","v":1943746.6737185293}]
[null,"Well Field",{"$f":"IF(A2=1,'O&M Costs B1'!H81,'O&M Cost F1'!H87)-C20","v":2059063.396663114},{"$f":"IF(A2=1,'O&M Costs B1'!Q81,'O&M Cost F1'!Q87)-D20","v":937749.24934459385}]
[null,"Royalties",{"$f":"IF($A$2=1,'LCOE Binary'!I32,'LCOE Flash'!I32)*C23/100","v":897609.95838059334},{"$f":"IF($A$2=1,'LCOE Binary'!I48,'LCOE Flash'!I48)*D23/100","v":615566.63073988876}]
[null,"Makeup(Field)",{"$f":"IF($A$2=1,'LCOE Binary'!Q74,'LCOE Flash'!Q74)*1000","v":0},{"$f":"IF($A$2=1,'LCOE Binary'!R74,'LCOE Flash'!R74)*1000","v":0}]
[null,"Water",{"$f":"IF(A2=1,'O&M Costs B1'!H59,'O&M Cost F1'!H66)","v":796079.78580221115},{"$f":"IF(A2=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q66)","v":392010.52968452009}]
[null,"Taxes & Insurance",{"$f":"IF($A$2=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1489225.7942492964},{"$f":"IF($A$2=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":1031734.1222161426}]
[]
[null,"Levelized Annual Power",{"$f":"IF($A$2=1,'LCOE Binary'!P58,'LCOE Flash'!P58)","v":150395856.83777422},{"$f":"IF($A$2=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)","v":311389326.73795265}]
[null,"FCR",{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Exploration",{"$f":"C7*C$24/C$23","v":2.7172906231116771E-3},6.324838264224012E-4]
[null,"Confirmation",2.7012143782863533E-2,3.5830939170414084E-3]
[null,"Permitting",1.2064162126202175E-3,5.1851488196920587E-4]
[null,"Well Field",{"$f":"C10*C$24/C$23","v":5.4553109907072968E-2},{"$f":"D10*D$24/D23","v":1.5496725379424177E-2}]
[null,"Stimulation",{"$f":"C11*C$24/C$23","v":7.3455101665742132E-3},{"$f":"D11*D$24/D$23","v":7.593681532215283E-4}]
[null,"Power Plant",{"$f":"C12*C$24/C$23","v":4.5601811985175787E-2},{"$f":"D12*D$24/D$23","v":2.436976756527762E-2}]
[null,"Contingency",{"$f":"C13*C$24/C$23","v":2.0765442401612759E-2},{"$f":"D13*D$24/D$23","v":4.5359953723356338E-3}]
[null,"capital",{"$f":"SUM(C25:C31)","v":0.15920172507903116},{"$f":"SUM(D25:D31)","v":4.9895949095691977E-2}]
[]
[null,"Power Plant",{"$f":"C16/C$23","v":1.3030277457280462E-2},{"$f":"D16/D$23","v":6.2421750099170056E-3}]
[null,"Well Field",{"$f":"C17/C$23","v":1.3690958248165973E-2},3.0115009373257989E-3]
[null,"Royalties",5.9683157319207801E-3,1.9768392102209537E-3]
[null,"Makeup(Field)",0,0]
[null,"Water",5.2932294980765956E-3,1.2589080486191924E-3]
[null,"Taxes & Insurance",9.9020400266455651E-3,3.3133252607735995E-3]
[null,"O&M",{"$f":"SUM(C34:C39)","v":4.7884820962089375E-2},{"$f":"SUM(D34:D39)","v":1.5802748466856548E-2}]
[]
[null,"Total",{"$f":"C32+C40","v":0.20708654604112053},{"$f":"D32+D40","v":6.5698697562548522E-2}]
[null,null,{"$f":"IF($A$2=1,'LCOE Binary'!J32,'LCOE Flash'!J32)/100","v":0.21059628368349034},{"$f":"IF($A$2=1,'LCOE Binary'!J48,'LCOE Flash'!J48)/100","v":6.9754183560653646E-2}]

{"sheet":"Reservoir A1 10-90s","index":44,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!G51","v":5.446666666666667E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":2.9882682126169294E-2},null,"C/m",{"$f":"'Resource A1'!H51","v":5.446666666666667E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":2.9882682126169294E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":5.0571426166341543E-4},null,null,null,null,"1/C",{"$f":"D14","v":5.0571426166341543E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!L119*3280.83","v":9842.49},null,"m",{"$f":"M16/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!M119*3280.83","v":9842.49}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"D17*14.50377","v":4130.0293889342938},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":284.7555765800405},null,"psia",{"$f":"J17*14.50377","v":4130.0293889342938}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!L120*3280.83","v":9842.49},null,"m",{"$f":"M18/3.28083","v":3000},null,"ft",{"$f":"'Summary A1'!M120*3280.83","v":9842.49}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"D19*14.50377","v":4130.0293889342938},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":284.7555765800405},null,"psia",{"$f":"J19*14.50377","v":4130.0293889342938}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":303.21083581264003},null,"psia",{"$f":"'GF Pumping A2 10-90s'!G126","v":4397.7002241342943},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":303.21083581264003},null,"psia",{"$f":"'GF Pumping A2 10-90s'!M126","v":4397.7002241342943}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!J107","v":117.40079581820922},null,"F",{"$f":"D23*1.8+32","v":243.32143247277659},null,"C",{"$f":"Geofluid!K107","v":117.40079581820922},null,"F",{"$f":"J23*1.8+32","v":243.32143247277659}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":945.10930278696117},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":59.001287600884339}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"2.20462*J25*3600","v":317465.27999999997}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.2323147049814276E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.4946250088053712},null,"m^3/s",{"$f":"J25/J24","v":4.2323147049814276E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":1.4946250088053712}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":1.5877224164401163E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.2903933812267845E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.1868281261006714},null,"m^3/s",{"$f":"J26/J32","v":5.2903933812267845E-3},null,"ft^3/s",{"$f":"M26/M32","v":0.1868281261006714}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.0933435570756675E-2},null,"ft/s",{"$f":"G37/G35","v":3.5871000211328913E-2},null,"m/s",{"$f":"J37/J35","v":1.0933435570756675E-2},null,"ft/s",{"$f":"M37/M35","v":3.5871000211328913E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":277.70270779655044},null,null,{"$f":"G24*G38*G36/G27","v":277.70270779655044},null,null,{"$f":"M40","v":277.70270779655044},null,null,{"$f":"M24*M38*M36/M27","v":277.70270779655044}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.23046228287729714},null,null,{"$f":"64/G40","v":0.23046228287729714},null,null,{"$f":"64/J40","v":0.23046228287729714},null,null,{"$f":"64/M40","v":0.23046228287729714}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.22900091792162736},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":0.75134952107277564},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.22900091792162736},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":0.75134952107277564}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":216.43089787448335},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":216.43089787448335}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":2122.5378154550581},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":2122.5378154550581}]
[null,null,"bar",{"$f":"D45/100000","v":2.122537815455058E-2},null,"psi",{"$f":"G43*G24/144","v":0.30785131376112185},null,"bar",{"$f":"J45/100000","v":2.122537815455058E-2},null,"psi",{"$f":"M43*M24/144","v":0.30785131376112185}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!L165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!M165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!L166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!M166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!J107,'Summary A1'!L50)","v":117.40079581820922},null,"F",{"$f":"D54*1.8+32","v":243.32143247277659},null,"C",{"$f":"IF(A1=1,Geofluid!K107,'Summary A1'!M50)","v":117.40079581820922},null,"F",{"$f":"J54*1.8+32","v":243.32143247277659}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":945.11117616656043},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":59.001287600884339},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":945.11117616656043},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":59.001287600884339}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.2323063157757697E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.4946250088053712},null,"m^3/s",{"$f":"(J56/J55)","v":4.2323063157757697E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":1.4946250088053712}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":1.5877224164401163E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":2.3627869363106692E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":1.5877224164401163E-4}]
[null,"distance between wells","m",{"$f":"D29","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"J29","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!L161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":317465.27999999997}]
[null,"dP","bar",{"$f":"G67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"G65*G66/1000","v":126.98611199999999},null,null,{"$f":"M67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"M65*M66/1000","v":126.98611199999999}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":126.98611199999999},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":126.98611199999999}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":303.21083581264003},null,"psi",{"$f":"'GF Pumping A2 10-90s'!G126","v":4397.7002241342943},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":303.21083581264003},null,"psi",{"$f":"'GF Pumping A2 10-90s'!M126","v":4397.7002241342943}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!D112,0)","v":18.386306076910461},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!G112,0)","v":266.67083520000006},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!J112,0)","v":9.1931530384552307},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!M112,0)","v":266.67083520000006}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":276.06914323966686},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":4004.0432769342947},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":285.26229627812205},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":4004.0432769342947}]
[]
[]
[]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir B1 10-90s","index":45,"n_rows":1045,"n_cols":39,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":175},null,{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":339.54227002011703},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":310.80749172931598},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.48970821193219055}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":4.1431833221572054},null,{"$f":"'Summary A1'!M56","v":4.1431833221572054}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.4577299798829699},null,{"$f":"H19*1.8","v":7.4577299798829699}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":59.332070312500001},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":59.332070312500001},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Summary A1'!L181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!M181","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L293","v":2161639.114154675},null,{"$f":"'Summary A1'!M293","v":3120348.5498937522},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17-F19","v":170.8568166778428},null,{"$f":"H17-H19","v":170.8568166778428},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.7800294520638413},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.7800294520638413},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!J83","v":0.52324155058534605},null,{"$f":"Geofluid!K83","v":0.36626908540974218}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!J52","v":17.973510827951017},null,{"$f":"Geofluid!K52","v":17.973510827951017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L290/F29","v":0.49978576653975837},null,{"$f":"'Summary A1'!M290/H29","v":0.34985003657783081}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"F29","v":18.81703782841015}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":20329.10840703762},null,{"$f":"H27*H26*H23/1000","v":20541.695635599801}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2 10-90s'!G308","v":0.15224946887876864},null,{"$f":"'GF Pumping A2 10-90s'!M308","v":0.17360100224003625}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":329.10840703762119},null,{"$f":"H31*H23/1000","v":541.69563559979906}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":20000},null,{"$f":"H30-H32","v":20000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":24.55},null,{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":10000},null,{"$f":"0.5*H33","v":10000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!T82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":14},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":14}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"F43/F44","v":1.5683986455047449},null,{"$f":"H43/H44","v":1.5683986455047449}]
[null,null,null,"T","K",{"$f":"F24+273","v":443.8568166778428},null,{"$f":"H24+273","v":443.8568166778428}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.36240699845913338},null,{"$f":"1-H44/H43","v":0.36240699845913338}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":23.871886542153096},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":23.871886542153096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.90383704124414654},null,{"$f":"L1035/M1035","v":0.90283143802324117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":10.8107587456596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$914)=0),1000,MAX(AL554:AL914))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"P10"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":163.81090560840536},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.52324155058534605},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y544)","v":14.922719230842464},null,{"$f":"MIN(AA63:AA544)","v":14.922719230842464}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":9.4044876750795972},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":19.999999999999996},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":19.999999999999996},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":20},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":339.54227002011703},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":310.80749172931598},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.48970821193219055},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":61.343592455796824},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.52324155058534605},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":19.999999999999996},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":19.999999999999996},null,null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0},{"$f":"IF($AD63=8,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.92708333333334},{"$f":"V64*T64/3.413","v":9.3954918785782837},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":19.980554334419782},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":19.86821654946068},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":19.887552884590811},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":339.41102002011706},310.67009376490171,0.48953713196464038,61.293445274833118,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99972079578135287},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.52316872771311174},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":19.980554334419782},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":19.980554334419782},null,null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},0,{"$f":"IF($AD64=8,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.85419704861113},{"$f":"V65*T65/3.413","v":9.3864860807310144},{"$f":"IF(B65>=F$48,E64,IF(D65*F$23/1000000-F$32/1000<0,0,D65*F$23/1000000-F$32/1000))","v":19.961087049538957},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":19.737261371239136},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":19.775737986869817},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,339.27982470761708,310.53276128857669,0.48936610418750776,61.243336964845753,0.99944161703823209,0.52309489621579497,null,{"$f":"IF(X64>0,X64,IF(J65=0,0,B65))","v":0},{"$f":"IF(X64>0,Y64,E65)","v":19.961087049538957},null,19.961087049538957,null,null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.78134113317421,9.3774703237271275,19.941598236555642,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,19.607129527300433,19.664551752284247,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,339.1486840598306,310.3954942589038,0.48919512858091102,61.193267494537196,0.9991624637913934,0.52302005637691829,null,0,19.941598236555642,null,19.941598236555642,null,null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,9.3684446496828695,19.922087986509961,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,19.477816107115494,19.553990646266293,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,339.01759805398075,310.2582926344877,0.48902420512499017,61.143236832640724,0.99888333606158219,0.52294420848028045,null,0,19.922087986509961,null,19.922087986509961,null,null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,9.3594091006414022,19.902556390284062,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,19.349316227522806,19.44405115412075,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,338.88656666730003,310.12115637397449,0.48885333379990709,61.093244947919885,0.99860423386953678,0.52286735280995622,null,0,19.902556390284062,null,19.902556390284062,null,null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,9.3503637185727868,19.883003538602068,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,19.221625032590669,19.334729780913271,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,338.75558987703039,309.98408543605166,0.4886825145858455,61.043291809168466,0.99832515723598714,0.52278948965029015,null,0,19.883003538602068,null,19.883003538602068,null,null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,9.3413085453743179,19.863429522030813,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,19.094737693480742,19.226023051359277,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,338.62466766042337,309.84707977944879,0.48851174746301079,60.993377385211289,0.99804610618165501,0.52271061928590234,null,0,19.863429522030813,null,19.863429522030813,null,null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,9.33224362287039,19.843834430979541,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,18.968649408311173,19.117927509713486,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,338.4937999947399,309.71013936293633,0.48834103241162968,60.943501644903193,0.99776708072725306,0.52263074200168458,null,0,19.843834430979541,null,19.843834430979541,null,null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,9.3231689928128532,19.824218355700687,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,18.843355402021281,19.010439719660024,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,338.36298685725052,309.57326414532673,0.4881703694119513,60.893664557129568,0.99748808089348706,0.52254985808280952,null,0,19.824218355700687,null,19.824218355700687,null,null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,9.3140846968806468,19.804581386289072,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,18.718850926235366,18.903556264203221,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,338.23222822523502,309.43645408547297,0.48799975844424542,60.843866090805818,0.99720910670105356,0.52246796781470983,null,0,19.804581386289072,null,19.804581386289072,null,null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,9.3049907766803646,19.784923612683144,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,18.595131259128934,18.797273745558975,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,338.10152407598292,309.29970914227005,0.48782919948880449,60.794106214877758,0.99693015817064123,0.52238507148309987,null,0,19.784923612683144,null,19.784923612683144,null,null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,9.2958872737461267,19.765245124664673,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,18.472191705294087,18.691588785046729,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,337.97087438679296,309.16302927465347,0.48765869252594102,60.744384898321556,0.99665123532293076,0.52230116937396431,null,0,19.765245124664673,null,19.765245124664673,null,null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,9.2867742295396507,19.745546011858934,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,18.350027595605876,18.586498022982067,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,337.84027913497351,309.02641444160031,0.48748823753599041,60.694702110143197,0.99637233817859316,0.52221626177356062,null,0,19.745546011858934,null,19.745546011858934,null,null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,9.2776516854504223,19.725826363735052,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,18.22863428708941,18.481998118569923,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,337.70973829784236,308.88986460212868,0.4873178344993086,60.645057819379304,0.99609346675829347,0.52213034896841615,null,0,19.725826363735052,null,19.725826363735052,null,null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,9.2685196827957324,19.706086269606114,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,18.108007162787263,18.378085749798359,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,337.57925185272666,308.75337971529729,0.48714748339627306,60.595451995096028,0.99581462108268659,0.5220434312453337,null,0,19.706086269606114,null,19.706086269606114,null,null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,9.2593782628207322,19.686325818629239,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,17.988141631627418,18.274757613332984,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,337.44881977696309,308.61695974020597,0.48697718420728281,60.545884606389734,0.99553580117241969,0.52195550889138387,null,0,19.686325818629239,null,19.686325818629239,null,null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,9.2502274666986537,19.6665450998061,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,17.869033128292177,18.172010424411916,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,337.31844204789775,308.48060463599563,0.48680693691275773,60.496355622387199,0.9952570070481318,0.52186658219390936,null,0,19.6665450998061,null,19.6665450998061,null,null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,9.241067335530758,19.646744201982788,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,17.750677113086997,18.069840916741374,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,337.1881186428862,308.34431436184769,0.48663674149313946,60.446865012244587,0.99497823873045355,0.5217766514405261,null,0,19.646744201982788,null,19.646744201982788,null,null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,9.2318979103465129,19.626923213850208,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,17.633069071810404,17.968245842391852,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,337.05784953929344,308.20808887698439,0.48646659792889052,60.397412745148245,0.9946994962400072,0.5216857169191198,null,0,19.626923213850208,null,19.626923213850208,null,null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,9.2227192321036124,19.607082223944111,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,17.516204515624082,17.867221971694846,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,336.92763471449382,308.07192814066838,0.48629650620049442,60.347998790314222,0.99442077959740727,0.52159377891784653,null,0,19.607082223944111,null,19.607082223944111,null,null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,9.2135313416881495,19.587221320645483,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,17.400078980923855,17.766766093140209,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,336.79747414587115,307.93583211220323,0.48612646628845596,60.298623116988693,0.99414208882325872,0.52150083772513267,null,0,19.587221320645483,null,19.587221320645483,null,null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,9.2043342799146668,19.567340592180624,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,17.284688029210937,17.666875013274041,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,336.66736781081875,307.799800750933,0.48595647817330129,60.249285694447366,0.99386342393815974,0.52140689362967729,null,0,19.567340592180624,null,19.567340592180624,null,null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,9.1951280875261201,19.547440126621108,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,17.170027246963599,17.567545556597175,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,336.5373156867393,307.66383401624194,0.48578654183557718,60.199986491995588,0.99358478496269864,0.52131194692044391,null,0,19.547440126621108,null,19.547440126621108,null,null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,9.1859128051942154,19.527520011884487,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,17.056092245510076,17.468774565464233,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,336.4073177510449,307.52793186755491,0.48561665725585162,60.150725478968582,0.99330617191745696,0.52121599788667161,null,0,19.527520011884487,null,19.527520011884487,null,null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,9.1766884735193237,19.507580335734108,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,16.942878660901208,17.370558899983237,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,336.27737398115704,307.39209426433706,0.48544682441471326,60.101502624731296,0.99302758482300635,0.52111904681786603,null,0,19.507580335734108,null,19.507580335734108,null,null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,9.167455133030618,19.48762118577941,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,16.830382153784036,17.272895437915814,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,336.14748435450662,307.25632116609381,0.48527704329277194,60.052317898678126,0.99274902369991114,0.52102109400380403,null,0,19.48762118577941,null,19.48762118577941,null,null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,9.1582128241861263,19.467642649476058,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,16.718598409275828,17.175781074577905,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,336.01764884853395,307.12061253237073,0.48510731387065803,60.003171270233139,0.99247048856872755,0.52092213973452872,null,0,19.467642649476058,null,19.467642649476058,null,null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,9.1489615873728756,19.447644814126232,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,16.60752313683874,17.079212722741104,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,335.88786744068881,306.9849683227535,0.48493763612902313,59.954062708849705,0.99219197945000237,0.52082218430035598,null,0,19.447644814126232,null,19.447644814126232,null,null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,9.1397014629069222,19.427627766878683,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,16.497152070154851,16.983187312534501,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,335.75814010843027,306.84938849686807,0.48476801004853948,59.90499218401095,0.99191349636427517,0.52072122799186604,null,0,19.427627766878683,null,19.427627766878683,null,null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,9.1304324910335559,19.407591594729215,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,16.387480967002052,16.887701791347077,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,335.62846682922685,306.71387301438023,0.48459843560989951,59.855959665229477,0.9916350393320762,0.52061927109991235,null,0,19.407591594729215,null,19.407591594729215,null,null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,9.1211547119271721,19.38753638452037,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,16.278505609129855,16.792753123730702,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,335.4988475805564,306.57842183499554,0.48442891279381711,59.806965122046819,0.99135660837392758,0.52051631391561293,null,0,19.38753638452037,null,19.38753638452037,null,null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,9.111868165691595,19.367462222942141,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,16.170221802136528,16.698338291303592,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,335.36928233990619,306.44303491845983,0.48425944158102646,59.758008524034352,0.99107820351034381,0.5204123567303558,null,0,19.367462222942141,null,19.367462222942141,null,null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,9.1025728923599818,19.347369196531766,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,16.062625375346066,16.604454292654399,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,335.239771084773,306.30771222455854,0.48409002195228218,59.709089840792643,0.99079982476183015,0.52030739983579355,null,0,19.347369196531766,null,19.347369196531766,null,null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,9.0932689318950661,19.327257391674255,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,15.955712181686255,16.511098143246766,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,335.11031379266274,306.17245371311674,0.48392065388835986,59.660209041951219,0.99052147214888364,0.52020144352385311,null,0,19.327257391674255,null,19.327257391674255,null,null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,9.0839563241890975,19.307126894602256,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,15.84947809756671,16.418266875324459,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,334.98091044109083,306.03725934399961,0.48375133737005521,59.611366097169451,0.99024314569199323,0.52009448808671976,null,0,19.307126894602256,null,19.307126894602256,null,null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,9.0746351090640722,19.286977791396552,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,15.743919022758014,16.325957537817036,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,334.85156100758212,305.90212907711157,0.48358207237818457,59.562560976135444,0.98996484541163954,0.51998653381685389,null,0,19.286977791396552,null,19.286977791396552,null,null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,9.0653053262716607,19.266810167985909,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,15.639030880270802,16.234167196246016,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,334.72226546967067,305.76706287239665,0.48341285889358493,59.513793648566349,0.98968657132829407,0.51987758100697889,null,0,19.266810167985909,null,19.266810167985909,null,null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,9.055967015493442,19.246624110147579,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,15.534809616235915,16.1428929326316,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,334.59302380490004,305.63206068983857,0.48324369689711316,59.465064084208876,0.98940832346242125,0.51976762995008408,null,0,19.246624110147579,null,19.246624110147579,null,null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,9.0466202163408944,19.226419703507283,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,15.431251199784676,16.052131845399909,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,334.4638359908231,305.49712248946037,0.48307458636964712,59.416372252838357,0.98913010183447536,0.51965668093942741,null,0,19.226419703507283,null,19.226419703507283,null,null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,9.0372649683555988,19.206197033539649,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,15.328351622930036,15.961881049290749,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,334.33470200500193,305.36224823132449,0.4829055272920843,59.367718124259511,0.98885190646490329,0.51954473426853431,null,0,19.206197033539649,null,19.206197033539649,null,null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,9.027901311009126,19.185956185567974,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,15.2261069004477,15.872137675265884,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,334.20562182500822,305.22743787553281,0.4827365196453432,59.319101668305791,0.98857373737414367,0.51943179023119168,null,0,19.185956185567974,null,19.185956185567974,null,null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,9.0185292837033035,19.165697244764782,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,15.124513069758406,15.782898870417826,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,334.07659542842288,305.09269138222629,0.48256756341036194,59.270522854839697,0.98829559458262672,0.51931784912145473,null,0,19.165697244764782,null,19.165697244764782,null,null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,9.0091489257702229,19.145420296151865,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,15.023566190810342,15.694161797879158,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,333.94762279283611,304.95800871158519,0.48239865856809933,59.22198165375255,0.98801747811077323,0.51920291123364382,null,0,19.145420296151865,null,19.145420296151865,null,null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,8.9997602764724096,19.125125424600633,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,14.923262345962268,15.605923636732326,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,333.81870389584748,304.82338982382885,0.48222980509953356,59.173478034964745,0.98773938797899674,0.51908697686234684,null,0,19.125125424600633,null,19.125125424600633,null,null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,8.9903633750027439,19.10481271483194,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,14.823597639866797,15.518181581919995,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,333.68983871506589,304.6888346792158,0.48206100298566407,59.125011968425127,0.98746132420770194,0.51897004630241383,null,0,19.10481271483194,null,19.10481271483194,null,null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,8.9809582604847371,19.084482251416716,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,14.724568199354779,15.430932844155851,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,333.56102722810971,304.55434323804349,0.48189225220750936,59.076583424111732,0.98718328681728473,0.51885211984896173,null,0,19.084482251416716,null,19.084482251416716,null,null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,8.9715449719724241,19.064134118775677,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,14.626170173319506,15.344174649835939,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,333.43226941260644,304.41991546064827,0.48172355274610851,59.028192372030929,0.9869052758281327,0.51873319779736926,null,0,19.064134118775677,null,19.064134118775677,null,null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,8.9621235484506983,19.043768401180095,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,14.528399732602244,15.257904240950499,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,333.30356524619293,304.28555130740568,0.48155490458252032,58.979838782218337,0.98662729126062543,0.51861328044328325,null,0,19.043768401180095,null,19.043768401180095,null,null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,8.9526940288350865,19.023385182751301,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,14.431253069877274,15.172118874996274,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,333.17491470651544,304.15125073872957,0.48138630769782381,58.931522624737426,0.98634933313513395,0.51849236808261223,null,0,19.023385182751301,null,19.023385182751301,null,null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,8.9432564519721787,19.002984547461601,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,14.334726399538567,15.086815824889342,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,333.04631777122944,304.01701371507312,0.48121776207311767,58.88324386968111,0.98607140147201999,0.51837046101153172,null,0,19.002984547461601,null,19.002984547461601,null,null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,8.9338108566393739,18.982566579133731,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,14.238815957585821,15.00199237887842,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,332.91777441799985,303.88284019692799,0.48104926768952055,58.835002487170499,0.98579349629163782,0.51824755952647472,null,0,18.982566579133731,null,18.982566579133731,null,null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,8.9243572815451984,18.962131361441564,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,14.143518001511957,14.917645840458643,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,332.78928462450074,303.74873014482432,0.4808808245281711,58.786798447355068,0.98551561761433271,0.51812366392414355,null,0,18.962131361441564,null,18.962131361441564,null,null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,8.9148957653294048,18.941678977910296,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,14.048828810190738,14.833773528285873,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,332.6608483684156,303.61468351933121,0.48071243257022728,58.738631720413309,0.98523776546044128,0.51799877450150389,null,0,18.941678977910296,null,18.941678977910296,null,null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,8.9054263465628409,18.921209511916178,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,13.954744683764527,14.750372776091426,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,332.53246562743715,303.48070028105587,0.48054409179686736,58.690502276551541,0.98495993985029229,0.51787289155578231,null,0,18.921209511916178,null,18.921209511916178,null,null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,8.895949063747695,18.900723046687055,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,13.861261943533183,14.667440932597342,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,332.40413637926747,303.3467803906446,0.48037580218928927,58.642410086005071,0.9846821408042058,0.51774601538446496,null,0,18.900723046687055,null,18.900723046687055,null,null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,8.8864639553176499,18.880219665302672,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,13.768376931843248,14.584975361432083,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,332.27586060161781,303.2129238087814,0.48020756372871026,58.594355119037175,0.98440436834249312,0.51761814628530911,null,0,18.880219665302672,null,18.880219665302672,null,null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,8.8769710596377465,18.8596994506944,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,13.676086011977223,14.502973441046727,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,332.14763827220889,303.07913049618907,0.48003937639636746,58.546337345939662,0.98412662248545657,0.51748928455632603,null,0,18.8596994506944,null,18.8596994506944,null,null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,8.8674704150047052,18.839162485645936,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,13.58438556804405,14.421432564631637,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,332.01946936877056,302.9454004136287,0.47987124017351751,58.498356737032793,0.98384890325339158,0.51735943049579358,null,0,18.839162485645936,null,18.839162485645936,null,null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,8.8579620596468587,18.818608852793137,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,13.493272004869473,14.340350140033591,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,331.89135386904195,302.8117335218995,0.47970315504143685,58.450413262664711,0.98357121066658315,0.51722858440225272,null,0,18.818608852793137,null,18.818608852793137,null,null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,8.8484460317242917,18.798038634624326,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,13.402741747887189,14.259723589673365,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,331.7632917507716,302.67812978183883,0.47953512098142109,58.402506893212092,0.9832935447453095,0.51709674657450377,null,0,18.798038634624326,null,18.798038634624326,null,null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,8.8389223693288308,18.777451913480295,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,13.312791243030343,14.17955035046381,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,331.63528299171719,302.54458915432235,0.47936713797478575,58.354637599079638,0.98301590550983875,0.51696391731160529,null,0,18.777451913480295,null,18.777451913480295,null,null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,8.8293911104843676,18.756848771554971,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,13.223416956623916,14.09982787372836,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,331.50732756964572,302.41111160026367,0.4791992060028652,58.306805350700415,0.98273829298043114,0.51683009691288373,null,0,18.756848771554971,null,18.756848771554971,null,null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,8.8198522931466545,18.73622929089499,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,13.134615375276882,14.020553625120019,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,331.37942546233342,302.27769708061419,0.47903132504701379,58.259010118535173,0.98246070717733913,0.51669528567792289,null,0,18.73622929089499,null,18.73622929089499,null,null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,8.8103059552035958,18.715593553400335,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,13.046383005775569,13.94172508454079,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,331.25157664756586,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":302.14434555636376},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.47886349508860498},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":58.211251873073223},0.98218314812080554,0.5165594839065667,null,0,18.715593553400335,null,18.715593553400335,null,null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD127=7,$AE127,0)","v":0},0]
[null,5.4166666666666643,170.3230617127893,8.8007521344753101,18.694941640824453,0,0,{"$f":"IF(ROUND(F$48-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,12.958716374977152,13.863339746061564,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":331.12378110313779},302.01105698853991,0.47869571610903167,58.163530584831761,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.9819056158310655},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.51642269189892431},null,0,18.694941640824453,null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":18.694941640824453},null,null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},0,{"$f":"IF($AD128=8,$AE128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":170.25209377040898},{"$f":"V129*T129/3.413","v":8.7911908687139864},{"$f":"IF(B129>=F$48,E128,IF(D129*F$23/1000000-F$32/1000<0,0,D129*F$23/1000000-F$32/1000))","v":18.674273634773947},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":12.871612029703343},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":13.785395117842457},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,330.99603880685322,301.87783133820767,0.47852798808970604,58.115846224355607,0.98162811032834441,0.51628490995535747,null,{"$f":"IF(X128>0,X128,IF(J129=0,0,B129))","v":0},{"$f":"IF(X128>0,Y128,E129)","v":18.674273634773947},null,18.674273634773947,null,null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,170.18115539800465,8.781622195604351,18.653589616709599,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,12.785066536635476,13.707888722053594,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,330.86834973652543,301.74466856647024,0.47836031101205939,58.068198762217946,0.98135063163286029,0.51614613837649648,null,0,18.653589616709599,null,18.653589616709599,null,null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,8.7720461527634299,18.632889667945843,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,12.699076482208998,13.630818094796339,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,330.7407138699769,301.61156863446848,0.47819268485754235,58.020588169019902,0.98107317976482233,0.51600637746322453,null,0,18.632889667945843,null,18.632889667945843,null,null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,8.7624627777408133,18.61217386965134,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,12.613638472509221,13.554180786024981,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,330.61313118503944,301.47853150338091,0.47802510960762484,57.973014415390253,0.98079575474443026,0.51586562751668974,null,0,18.61217386965134,null,18.61217386965134,null,null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,8.7528721080186465,18.591442302848968,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,12.528749133167119,13.477974359468822,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,330.48560165955411,301.34555713442353,0.4778575852437959,57.92547747198563,0.98051835659187703,0.51572388883829778,null,0,18.591442302848968,null,18.591442302848968,null,null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,8.7432741810116958,18.570695048415942,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,12.444405109255735,13.40219639255476,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,330.35812527137102,301.21264548885,0.47769011174756343,57.87797730949066,0.98024098532734549,0.5155811617297088,null,0,18.570695048415942,null,18.570695048415942,null,null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,8.7336690340675922,18.549932187084362,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,12.360603065187298,13.326844476330251,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,330.23070199834967,301.07979652795132,0.47752268910045464,57.830513898617454,0.97996364097100985,0.51543744649285061,null,0,18.549932187084362,null,18.549932187084362,null,null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,8.7240567044667454,18.529153799441026,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,12.277339684610368,13.251916215386739,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,330.10333181835875,300.94701021305616,0.47735531728401576,57.783087210106146,0.97968632354303709,0.51529274342990417,null,0,18.529153799441026,null,18.529153799441026,null,null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,8.7144372294225114,18.508359965927777,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,12.194611670307786,13.177409227783517,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,329.97601470927617,300.81428650553062,0.47718799627981207,57.735697214724468,0.97940903306358418,0.5151470528433103,null,0,18.508359965927777,null,18.508359965927777,null,null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,8.7048106460812065,18.487550766841544,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,12.112415744094891,13.103321144971984,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,329.84875064898904,300.68162536677755,0.47702072606942753,57.688343883267521,0.97913176955280024,0.51500037503576845,null,0,18.487550766841544,null,18.487550766841544,null,null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,8.6951769915222936,18.46672628233474,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,12.030748646718459,13.02964961172037,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,329.72153961539368,300.5490267582378,0.47685350663446541,57.64102718655846,0.9788545330308257,0.51485271031023538,null,0,18.46672628233474,null,18.46672628233474,null,null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,8.6855363027583383,18.445886592415185,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,11.949607137755777,12.956392286038849,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,329.59438158639563,300.41649064138903,0.47668633795654763,57.593747095447753,0.97857732351779236,0.51470405896992366,null,0,18.445886592415185,null,18.445886592415185,null,null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,8.675888616735282,18.425031776946661,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,11.868987995514612,12.883546839105104,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,329.46727653990973,300.28401697774603,0.476519220017315,57.546503580813379,0.97830014103382335,0.51455442131831053,null,0,18.425031776946661,null,18.425031776946661,null,null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,8.666233970332291,18.404161915648626,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,11.78888801693309,12.811110955190276,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,329.34022445385983,300.15160572886089,0.47635215279842719,57.499296613561029,0.97802298559903289,0.51440379765912236,null,0,18.404161915648626,null,18.404161915648626,null,null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,8.6565724003620073,18.383277088096715,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,11.70930401748055,12.739082331585369,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,329.21322530617908,300.0192568563225,0.47618513628156262,57.452126164623564,0.97774585723352725,0.51425218829634789,null,0,18.383277088096715,null,18.383277088096715,null,null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,8.6469039435706172,18.362377373722932,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,11.630232831058656,12.667458678528021,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,329.08627907480991,299.88697032175719,0.4760181704484186,57.404992204961701,0.97746875595740368,0.51409959353423107,null,0,18.362377373722932,null,18.362377373722932,null,null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,8.637228636637813,18.341462851815528,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,11.551671309902789,12.596237719129745,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,328.95938573770383,299.75474608682759,0.47585125528071098,57.357894705563012,0.97719168179075011,0.51394601367727266,null,0,18.341462851815528,null,18.341462851815528,null,null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,8.6275465161770288,18.320533601519543,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,11.473616324484277,12.525417189303516,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,328.83254527282156,299.62258411323381,0.47568439076017427,57.310833637442954,0.97691463475364726,0.51379144903022889,null,0,18.320533601519543,null,18.320533601519543,null,null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,8.6178576187354032,18.299589701836691,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,11.396064763412724,12.454994837691826,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,328.70575765813294,299.49048436271221,0.47551757686856161,57.263808971643783,0.97663761486616663,0.51363589989811365,null,0,18.299589701836691,null,18.299589701836691,null,null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,8.6081619807939767,18.278631231625823,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,11.319013533339103,12.384968425595087,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,328.57902287161716,299.35844679703644,0.47535081358764503,57.216820679235468,0.97636062214837016,0.51347936658619697,null,0,18.278631231625823,null,18.278631231625823,null,null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,8.5984596387676682,18.257658269602846,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,11.242459558859,12.315335726900486,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,328.45234089126234,299.22647137801641,0.47518410089921465,57.169868731314949,0.97608365662031216,0.51332184940000403,null,0,18.257658269602846,null,18.257658269602846,null,null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,8.5887506290053821,18.236670894340982,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,11.166399782416512,12.246094528011202,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,328.32571169506605,299.09455806749907,0.47501743878507968,57.122953099006423,0.97580671830203858,0.51316334864531421,null,0,18.236670894340982,null,18.236670894340982,null,null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,8.5790349877901964,18.215669184271142,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,11.090831164208653,12.177242627776046,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,328.19913526103483,298.96270682736781,0.47485082722706723,57.076073753461543,0.97552980721358529,0.51300386462816483,null,0,18.215669184271142,null,18.215669184271142,null,null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,8.5693127513392664,18.194653217681751,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,11.015750682089896,12.108777837419487,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,328.07261156718442,298.83091761954245,0.47468426620702336,57.029230665858535,0.97525292337498115,0.51284339765484754,null,0,18.194653217681751,null,18.194653217681751,null,null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,8.5595839558040705,18.173623072719259,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,10.941155331477562,12.040697980472061,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,327.9461405915398,298.69919040597972,0.47451775570681237,56.982423807403421,0.97497606680624493,0.51268194803190681,null,0,18.173623072719259,null,18.173623072719259,null,null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,8.5498486372703457,18.152578827388005,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,10.867042125257269,11.973000892701194,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,327.81972231213507,298.56752514867213,0.47435129570831686,56.935653149328544,0.97469923752738785,0.51251951606614388,null,0,18.152578827388005,null,18.152578827388005,null,null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,8.5401068317583473,18.131520559550783,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,10.793408093689264,11.905684422042402,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,327.69335670701344,298.43592180964913,0.47418488619343807,56.88891866289373,0.97442243555841124,0.51235610206461635,null,0,18.131520559550783,null,18.131520559550783,null,null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,8.5303585752227171,18.11044834692855,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,10.72025028431465,11.838746428530861,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,327.56704375422726,298.30438035097637,0.47401852714409526,56.842220319385802,0.97414566091930876,0.51219170633462896,null,0,18.11044834692855,null,18.11044834692855,null,null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,8.520603903552729,18.089362267100963,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,10.647565761862595,11.772184784233406,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,327.44078343183804,298.17290073475556,0.47385221854222587,56.795558090118362,0.97386891363006534,0.51202632918374513,null,0,18.089362267100963,null,18.089362267100963,null,null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,8.51084285257242,18.068262397506668,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,10.575351608157778,11.705997373180859,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,327.31457571791651,298.04148292312493,0.47368596036978622,56.748931946431981,0.97359219371065642,0.51185997091978741,null,0,18.068262397506668,null,18.068262397506668,null,null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,8.5010754580403898,18.047148815442853,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,10.503604922027893,11.640182091300773,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,327.18842059054242,297.91012687825878,0.47351975260875018,56.702341859694201,0.97331550118104981,0.51169263185082003,null,0,18.047148815442853,null,18.047148815442853,null,null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,8.4913017556501647,18.026021598066038,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,10.43232281921229,11.57473684635055,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,327.06231802780479,297.77883256236748,0.47335359524111015,56.655787801299311,0.97303883606120345,0.51152431228516748,null,0,18.026021598066038,null,18.026021598066038,null,null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,8.4815217810302137,18.00488082239211,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,10.361502432270607,11.509659557850924,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,326.93626800780163,297.64759993769724,0.47318748824887652,56.609269742668232,0.97276219837106725,0.51135501253141069,null,0,18.00488082239211,null,18.00488082239211,null,null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,8.4717355697439096,17.983726565296251,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,10.29114091049178,11.444948157019814,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,326.81027050864009,297.51642896653095,0.47302143161407778,56.562787655249281,0.97248558813058283,0.51118473289837241,null,0,17.983726565296251,null,17.983726565296251,null,null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,8.4619431572897383,17.962558903513379,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,10.221235419803797,11.380600586706585,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,326.68432550843653,297.38531961118662,0.47285542531876085,56.516341510516583,0.97220900535968202,0.51101347369513928,null,0,17.962558903513379,null,17.962558903513379,null,null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,8.452144579101402,17.941377913638373,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,10.151783142683728,11.316614801326622,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,326.55843298531641,297.25427183401894,0.47268946934499029,56.469931279971888,0.97193245007828855,0.5108412352310453,null,0,17.941377913638373,null,17.941377913638373,null,null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,8.4423398705476824,17.920183672125763,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,10.0827812780679,11.252988766796317,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,326.43259291741424,297.12328559741786,0.47252356367484888,56.423556935142955,0.97165592230631714,0.51066801781567328,null,0,17.920183672125763,null,17.920183672125763,null,null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,8.4325290669328297,17.898976255290609,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,10.014227041263172,11.189720460468404,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,326.30680528287371,296.99236086380949,0.47235770829043716,56.377218447584539,0.97137942206367434,0.51049382175886371,null,0,17.898976255290609,null,17.898976255290609,null,null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,8.4227122034964612,17.877755739308238,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,9.9461176638579989,11.126807871067662,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,326.18107005984763,296.86149759565563,0.47219190317387388,56.330915788877974,0.97110294937025732,0.5103186473707072,null,0,17.877755739308238,null,17.877755739308238,null,null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,8.4128893154136133,17.856522200214389,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,9.8784503936341164,11.064248998626972,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,326.05538722649771,296.73069575545355,0.47202614830729556,56.284648930630823,0.97082650424595507,0.51014249496154496,null,0,17.856522200214389,null,17.856522200214389,null,null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,8.403060437794867,17.835275713905467,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,9.8112224944787609,11.002041854423741,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,325.92975676099508,296.59995530573639,0.47186044367285668,56.238417844477482,0.97055008671064691,0.50996536484196575,null,0,17.835275713905467,null,17.835275713905467,null,null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,8.3932256056865508,17.814016356138989,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,9.7444312462973723,10.940184460916685,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,325.80417864151974,296.46927620907297,0.4716947892527294,56.192222502078977,0.97027369678420461,0.50978725732281482,null,0,17.814016356138989,null,17.814016356138989,null,null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,8.3833848540706235,17.792744202533321,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,9.6780739449263518,10.878674851682961,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,325.67865284626083,296.33865842806722,0.47152918502910396,56.146062875122198,0.96999733448649006,0.50960817271518732,null,0,17.792744202533321,null,17.792744202533321,null,null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,8.3735382178649118,17.771459328568202,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,9.612147902046658,10.817511071355648,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,325.55317935341662,296.20810192535913,0.47136363098418793,56.099938935321291,0.96972099983735682,0.50942811133042576,null,0,17.771459328568202,null,17.771459328568202,null,null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,8.3636857319230735,17.750161809584668,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,9.5466504450974998,10.756691175561604,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,325.42775814119443,296.07760666362378,0.47119812710020731,56.053850654416067,0.96944469285665058,0.50924707348012632,null,0,17.750161809584668,null,17.750161809584668,null,null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,8.3538274310347518,17.728851720785361,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,9.4815789171906495,10.696213230859634,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,325.30238918781066,295.94717260557155,0.47103267335940496,56.007798004173026,0.96916841356420635,0.50906505947613334,null,0,17.728851720785361,null,17.728851720785361,null,null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,8.3439633499255645,17.707529137234552,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,9.4169306770250198,10.636075314679047,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,325.17707247149082,295.81679971394851,0.47086726974404242,55.961780956384899,0.96889216197985217,0.5088820696305375,null,0,17.707529137234552,null,17.707529137234552,null,null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,8.3340935232574509,17.686194133858827,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,9.3527030988019995,10.576275515258521,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,325.05180797046944,295.6864879515357,0.47070191623639773,55.915799482870852,0.96861593812340629,0.50869810425568973,null,0,17.686194133858827,null,17.686194133858827,null,null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,8.3242179856283034,17.664846785446358,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,9.2888935721404575,10.516811931585337,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,324.92659566299011,295.55623728114944,0.47053661281876741,55.869853555476055,0.96833974201467821,0.50851316366417709,null,0,17.664846785446358,null,17.664846785446358,null,null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,8.3143367715724015,17.643487166647784,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,9.2254995019930064,10.457682673334952,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,324.80143552730556,295.42604766564131,0.47037135947346537,55.823943146071969,0.96806357367346918,0.50832724816884112,null,0,17.643487166647784,null,17.643487166647784,null,null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,8.3044499155605447,17.622115351976539,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,9.1625183085623707,10.398885860810894,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,324.67632754167761,295.29591906789818,0.47020615618282285,55.778068226556542,0.96778743311957105,0.50814035808277935,null,0,17.622115351976539,null,17.622115351976539,null,null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,8.2945574519996903,17.600731415808045,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,9.099947427217586,10.340419624885016,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,324.55127168437696,295.16585145084161,0.47004100292918888,55.732228768853304,0.9675113203727671,0.50795249371932494,null,0,17.600731415808045,null,17.600731415808045,null,null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,8.2846594152335538,17.579335432381022,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,9.0377843084116911,10.282282106938069,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,324.4262679336835,295.03584477742845,0.46987589969492954,55.686424744912387,0.96723523545283185,0.5077636553920698,null,0,17.579335432381022,null,17.579335432381022,null,null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,8.2747558395423439,17.557927475796912,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,8.9760264175988507,10.224471458800636,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,324.30131626788625,294.90589901065067,0.46971084646242894,55.640656126709928,0.96695917837953138,0.50757384341484713,null,0,17.557927475796912,null,17.557927475796912,null,null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,8.2648467591429888,17.536507620020362,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,8.9146712351524311,10.16698584269435,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,324.176416665283,294.7760141135347,0.46954584321408804,55.594922886247815,0.96668314917262155,0.50738305810174344,null,0,17.536507620020362,null,17.536507620020362,null,null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,8.2549322081891372,17.515075938879242,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,8.8537162562832261,10.109823431173497,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,324.05156910418089,294.64619004914232,0.46938088993232568,55.549224995554226,0.96640714785185144,0.50719129976708732,null,0,17.515075938879242,null,17.515075938879242,null,null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,8.2450122207713612,17.493632506065051,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,8.7931589909582915,10.052982407066914,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,323.92677356289585,294.51642678056976,0.46921598659957769,55.503562426683146,0.96613117443695939,0.50699856872546145,null,0,17.493632506065051,null,17.493632506065051,null,null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,8.2350868309170906,17.472177395132828,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,8.7329969638199216,9.9964609634202155,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,323.80203001975303,294.38672427094855,0.46905113319829744,55.45793515171485,0.96585522894767617,0.50680486529168822,null,0,17.472177395132828,null,17.472177395132828,null,null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,8.2251560725907868,17.450710679501469,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,8.6732277141052094,9.9402573034383561,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,323.67733845308652,294.25708248344421,0.46888632971095529,55.41234314275502,0.96557931140372333,0.50661018978084371,null,0,17.450710679501469,null,17.450710679501469,null,null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,8.2152199796940124,17.429232432453929,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,8.6138487955659855,9.8843696404285168,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,323.55269884123948,294.12750138125756,0.46872157612003923,55.366786371935547,0.96530342182481355,0.50641454250824847,null,0,17.429232432453929,null,17.429232432453929,null,null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,8.2052785860654591,17.407742727137244,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,8.5548577763890066,9.8287961977433014,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,323.42811116256399,293.99798092762381,0.46855687240805427,55.321264811414153,0.96502756023065006,0.50621792378946762,null,0,17.407742727137244,null,17.407742727137244,null,null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,8.1953319254810086,17.386241636562673,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,8.4962522391166395,9.7735352087242493,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,323.30357539542138,293.8685210858128,0.46839221855752272,55.275778433374228,0.96475172664092856,0.50602033394031132,null,0,17.386241636562673,null,17.386241636562673,null,null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,8.1853800316540166,17.364729233606333,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,8.438029780568149,9.718584916645689,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,323.17909151818168,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":293.73912181912874},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.46822761455098388},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":55.230327210024967},0.96447592107533453,0.50582177327684397,null,0,17.364729233606333,null,17.364729233606333,null,null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD191=7,$AE191,0)","v":0},0]
[null,10.750000000000007,165.84021638283727,8.1754229382350623,17.343205591008626,0,0,{"$f":"IF(ROUND(F$48-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,8.3801880117607954,9.6639435746588873,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":323.05465950922411},293.60978309091047,0.46806306037099416,55.184911113601459,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96420014355354555},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.50562224211536455},null,0,17.343205591008626,null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":17.343205591008626},null,null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},0,{"$f":"IF($AD192=8,$AE192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":165.77111629267776},{"$f":"V193*T193/3.413","v":8.1654606788123161},{"$f":"IF(B193>=F$48,E192,IF(D193*F$23/1000000-F$32/1000<0,0,D193*F$23/1000000-F$32/1000))","v":17.321670781375062},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":8.3227245578319948},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":9.6096094457365098},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,322.93027934693703,293.48050486453144,0.46789855600012747,55.139530116364426,0.96392439409522979,0.50542174077242452,null,{"$f":"IF(X192>0,X192,IF(J193=0,0,B193))","v":0},{"$f":"IF(X192>0,Y192,E193)","v":17.321670781375062},null,17.321670781375062,null,null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,165.70204499422249,8.1554932869115078,17.30012487717617,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,8.2656370579614258,9.5555808026174116,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,322.80595100971755,293.35128710339905,0.46773410142097432,55.094184190600146,0.96364867272004651,0.50522026956482224,null,0,17.30012487717617,null,17.30012487717617,null,null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,8.1455207959958642,17.278567950747359,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,8.2089231652934878,9.5018559277517252,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,322.68167447597187,293.22212977095529,0.4675696966161425,55.048873308620614,0.96337297944764666,0.50501782880959201,null,0,17.278567950747359,null,17.278567950747359,null,null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,8.1355432394666014,17.257000074290016,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,8.1525805468607437,9.4484331132462547,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,322.55744972411532,293.09303283067658,0.46740534156825658,55.00359744276372,0.96309731429767165,0.504814418824027,null,0,17.257000074290016,null,17.257000074290016,null,null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,8.1255606506624343,17.235421319870404,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,8.0966068835066878,9.3953106608101962,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,322.43327673257198,292.96399624607318,0.46724103625995822,54.958356565392506,0.96282167728975498,0.50461003992565123,null,0,17.235421319870404,null,17.235421319870404,null,null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,8.1155730628600828,17.213831759420788,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,8.0409998698099496,9.3424868817011308,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,322.30915547977514,292.83501998068982,0.46707678067390651,54.91315064889551,0.96254606844351964,0.50440469243224118,null,0,17.213831759420788,null,17.213831759420788,null,null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,8.1055805092742439,17.192231464739354,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,7.9857572140083164,9.289960096671356,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,322.18508594416699,292.70610399810545,0.46691257479277654,54.867979665687415,0.96227048777858082,0.50419837666181355,null,0,17.192231464739354,null,17.192231464739354,null,null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,8.0955830230576531,17.170620507490348,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,7.9308766379232161,9.2377286359144986,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,322.06106810419868,292.57724826193294,0.46674841859926092,54.822843588207888,0.96199493531454527,0.50399109293263455,null,0,17.170620507490348,null,17.170620507490348,null,null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,8.0855806373009997,17.148998959203904,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,7.8763558768844417,9.1857908390124248,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,321.93710193833027,292.44845273581893,0.46658431207606871,54.777742388921894,0.96171941107100911,0.5037828415632053,null,0,17.148998959203904,null,17.148998959203904,null,null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,8.0755733850333495,17.127366891276939,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,7.8221926796557506,9.1341450548824703,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,321.81318742503106,292.3197173834447,0.46642025520592628,54.732676040320314,0.96144391506756166,0.50357362287227792,null,0,17.127366891276939,null,17.127366891276939,null,null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,8.0655612992219172,17.10572437497267,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,7.7683848083601781,9.0827896417249381,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,321.68932454277905,292.19104216852497,0.46625624797157622,54.6876445149191,0.96116844732378159,0.50336343717884346,null,0,17.10572437497267,null,17.10572437497267,null,null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,8.0555444127723206,17.084071481421176,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,7.7149300384062256,9.0317229669709178,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,321.56551327006127,292.06242705480855,0.46609229035577854,54.642647785259499,0.96089300785923981,0.50315228480214025,null,0,17.084071481421176,null,17.084071481421176,null,null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,8.0455227585285289,17.062408281619263,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,7.6618261584140752,8.9809434072303773,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,321.44175358537382,291.9338720060781,0.46592838234130923,54.597685823908392,0.96061759669349733,0.50294016606164238,null,0,17.062408281619263,null,17.062408281619263,null,null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,8.0354963692731332,17.040734846431061,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,7.609070970142529,8.9304493482405665,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,321.31804546722162,291.80537698615001,0.4657645239109614,54.552758603457704,0.96034221384610707,0.50272708127707633,null,0,17.040734846431061,null,17.040734846431061,null,null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,8.0254652777270952,17.019051246587477,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,7.5566622884157706,8.8802391848146893,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,321.19438889411867,291.67694195887447,0.46560071504754502,54.507866096524509,0.96006685933661262,0.50251303076839871,null,0,17.019051246587477,null,17.019051246587477,null,null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,8.0154295165502578,16.997357552687308,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,7.5045979410512613,8.8303113207908872,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,321.07078384458788,291.54856688813538,0.46543695573388627,54.463008275751406,0.95979153318454846,0.50229801485582004,null,0,16.997357552687308,null,16.997357552687308,null,null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,8.0053891183410339,16.975653835196567,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,7.4528757687871821,8.7806641689814864,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,320.94723029716101,291.42025173785032,0.46527324595282787,54.418185113806118,0.95951623540944098,0.50208203385978301,null,0,16.975653835196567,null,16.975653835196567,null,null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,7.9953441156367111,16.953940164449111,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,7.4014936252108239,8.731296151122546,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,320.82372823037895,291.29199647197038,0.46510958568722988,54.373396583381151,0.95924096603080633,0.50186508810097974,null,0,16.953940164449111,null,16.953940164449111,null,null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,7.9852945409134515,16.932216610646691,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,7.3504493766870835,8.6822056978236919,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,320.70027762279136,291.16380105448042,0.46494597491996786,54.32864265719482,0.95896572506815214,0.50164717790033631,null,0,16.932216610646691,null,16.932216610646691,null,null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,7.975240426586403,16.910483243859161,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,7.2997409022873825,8.6333912485182172,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,320.57687845295692,291.03566544939849,0.46478241363393452,54.283923307989909,0.95869051254097781,0.50142830357902712,null,0,16.910483243859161,null,16.910483243859161,null,null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,7.9651818050096779,16.888740134024435,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,7.2493660937188338,8.5848512514134772,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,320.45353069944326,290.90758962077643,0.46461890181203908,54.239238508534527,0.95841532846877331,0.50120846545846054,null,0,16.888740134024435,null,16.888740134024435,null,null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,7.9551187084765953,16.866987350949007,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,7.1993228552540165,8.5365841634415567,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,320.33023434082691,290.77957353269937,0.46445543943720696,54.194588231621822,0.95814017287101916,0.5009876638602907,null,0,16.866987350949007,null,16.866987350949007,null,null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,7.9450511692196288,16.84522496430786,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,7.1496091036608274,8.4885884502102193,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,320.20698935569328,290.65161714928587,0.46429202649238016,54.149972450069981,0.95786504576718723,0.50076589910640934,null,0,16.84522496430786,null,16.84522496430786,null,null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,7.9349792194105246,16.823453043644697,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,7.100222768132828,8.4408625859541235,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,320.08379572263681,290.52372043468779,0.46412866296051686,54.105391136722204,0.95758994717674084,0.50054317151894812,null,0,16.823453043644697,null,16.823453043644697,null,null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,7.9249028911603672,16.801671658372097,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,7.0511617902199202,8.3934050534863296,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,319.96065342026071,290.39588335309008,0.46396534882459189,54.060844264446217,0.95731487711913388,0.50031948142028149,null,0,16.801671658372097,null,16.801671658372097,null,null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,7.9148222165197089,16.779880877771784,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,7.0024241237594058,8.3462143441500576,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,319.83756242717732,290.2681058687113,0.46380208406759632,54.016331806135184,0.95703983561381145,0.50009482913302139,null,0,16.779880877771784,null,16.779880877771784,null,null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,7.9047372274786118,16.758080770994727,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,6.9540077348073304,8.2992889577707345,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,319.71452272200776,290.14038794580313,0.46363886867253751,53.971853734706997,0.95676482268020924,0.49986921498002096,null,0,16.758080770994727,null,16.758080770994727,null,null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,7.8946479559665796,16.73627140706099,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,6.9059106015700662,8.2526274026083026,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,319.59153428338198,290.01272954865004,0.46347570262243903,53.92741002310413,0.95648983833775458,0.49964263928436631,null,0,16.73627140706099,null,16.73627140706099,null,null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,7.8845544338529843,16.714452854860657,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,6.8581307143366912,8.2062281953097962,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,319.46859708993895,289.88513064157002,0.46331258590034069,53.88300064429427,0.95621488260586518,0.49941510236939191,null,0,16.714452854860657,null,16.714452854860657,null,null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,7.874456692946735,16.692625183153108,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,6.8106660754110253,8.1600898608621879,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,319.34571112032654,289.75759118891381,0.46314951848929869,53.838625571269489,0.95593995550395083,0.49918660455866265,null,0,16.692625183153108,null,16.692625183153108,null,null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,7.8643547649967154,16.670788460567973,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,6.7635146990447037,8.1142109325455039,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,319.22287635320151,289.63011115506544,0.46298650037238526,53.794284777046954,0.95566505705141014,0.49895714617598885,null,0,16.670788460567973,null,16.670788460567973,null,null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,7.8542486816915584,16.64894275560464,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,6.7166746113699904,8.0685899518861799,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,319.1000927672294,289.50269050444155,0.46282353153268879,53.749978234668276,0.95539018726763503,0.49872672754541303,null,0,16.64894275560464,null,16.64894275560464,null,null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,7.8441384746599603,16.627088136632938,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,6.6701438503334289,8.0232254686107218,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,318.97736034108482,289.37532920149209,0.46266061195331404,53.705705917199936,0.95511534617200711,0.49849534899122061,null,0,16.627088136632938,null,16.627088136632938,null,null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,7.8340241754706046,16.605224671892962,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,6.6239204656294586,7.9781160405995823,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,318.85467905345109,289.24802721069955,0.46249774161738127,53.66146779773311,0.95484053378389944,0.4982630108379309,null,0,16.605224671892962,null,16.605224671892962,null,null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,7.8239058156322692,16.583352429495328,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,6.5780025186345572,7.9332602338413212,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,318.73204888302052,289.12078449657946,0.46233492050802777,53.617263849383306,0.95456575012267586,0.49802971341030233,null,0,16.583352429495328,null,16.583352429495328,null,null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,7.813783426594008,16.561471477421531,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,6.532388082341761,7.8886566223870274,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,318.60946980849434,288.99360102368007,0.46217214860840589,53.573094045291072,0.9542909952076909,0.49779545703333206,null,0,16.561471477421531,null,16.561471477421531,null,null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,7.8036570397450102,16.539581883523674,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,6.4870752412952557,7.8443037883049769,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,318.48694180858251,288.8664767565823,0.46200942590168476,53.528958358621082,0.95401626905829073,0.49756024203224969,null,0,16.539581883523674,null,16.539581883523674,null,null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,7.7935266864149488,16.517683715525205,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,6.4420620915257114,7.8002003216355646,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,318.36446486200401,288.73941165989982,0.46184675237104883,53.484856762562913,0.95374157169381213,0.49732406873252738,null,0,16.517683715525205,null,16.517683715525205,null,null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,7.7833923978738637,16.49577704102067,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,6.39734674048555,7.7563448203464764,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,318.24203894748655,288.61240569827908,0.4616841279996991,53.440789230330552,0.95346690313358229,0.49708693745987148,null,0,16.49577704102067,null,16.49577704102067,null,null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,7.7732542053321998,16.473861927475777,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,6.3529273069846797,7.7127358902881289,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,318.11966404376682,288.48545883639872,0.46152155277085211,53.396755735162145,0.95319226339692031,0.49684884854022177,null,0,16.473861927475777,null,16.473861927475777,null,null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,7.763112139941108,16.45193844222808,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,6.308801921126781,7.669372145149338,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,317.99734012959027,288.35857103897035,0.46135902666774059,53.352756250320652,0.95291765250313565,0.49660980229975954,null,0,16.45193844222808,null,16.45193844222808,null,null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,7.7529662327923194,16.430006652486675,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,6.2649687242455503,7.6262522064132572,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,317.87506718371134,288.2317422707381,0.46119654967361307,53.308790749093447,0.95264307047152896,0.49636979906489759,null,0,16.430006652486675,null,16.430006652486675,null,null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,7.7428165149182897,16.408066625332538,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,6.2214258688415036,7.5833747033135488,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,317.7528451848932,288.10497249647824,0.4610341217717337,53.26485920479206,0.95236851732139149,0.49612883916228656,null,0,16.408066625332538,null,16.408066625332538,null,null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,7.7326630172922934,16.386118427718706,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,6.1781715185190675,7.5407382727908177,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,317.63067411190787,287.97826168099959,0.46087174294538263,53.220961590752466,0.9520939930720056,0.49588692291881337,null,0,16.386118427718706,null,16.386118427718706,null,null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,7.722505770828425,16.364162126470301,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,6.1352038479238988,7.4983415594492682,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,317.5085539435363,287.85160978914348,0.46070941317785569,53.177097880335083,0.95181949774264463,0.49564405066159528,null,0,16.364162126470301,null,16.364162126470301,null,null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,7.7123448063817674,16.342197788284871,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,6.0925210426806755,7.4561832155136232,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,317.38648465856824,287.72501678578351,0.46054713245246476,53.133268046924485,0.95154503135257285,0.4954002227179885,null,0,16.342197788284871,null,16.342197788284871,null,null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,7.702180154748449,16.320225479732532,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,6.050121299331118,7.4142619007862782,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,317.26446623580222,287.59848263582552,0.46038490075253707,53.089472063929605,0.95127059392104563,0.49515543941558438,null,0,16.320225479732532,null,16.320225479732532,null,null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,7.6920118466656389,16.298245267255954,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,6.0080028252722721,7.3725762826046939,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,317.14249865404571,287.47200730420752,0.46022271806141585,53.04570990478345,0.95099618546730869,0.49490970108220661,null,0,16.298245267255954,null,16.298245267255954,null,null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,7.6818399128117196,16.276257217170727,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,5.9661638386952571,7.3311250357990412,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,317.02058189211493,287.34559075589999,0.46006058436245983,53.001981542943497,0.95072180601059897,0.49466300804591312,null,0,16.276257217170727,null,16.276257217170727,null,null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,7.671664383806279,16.254261395665353,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,5.9246025685241746,7.2899068426500557,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,316.89871592883492,287.21923295590523,0.45989849963904345,52.958286951891068,0.95044745557014421,0.49441536063499608,null,0,16.254261395665353,null,16.254261395665353,null,null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,7.6614852902103152,16.232257868801675,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,5.8833172543555214,7.2489203928471708,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,316.77690074303962,287.09293386925799,0.45973646387455674,52.914626105132072,0.9501731341651628,0.49416675917798281,null,0,16.232257868801675,null,16.232257868801675,null,null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,7.6513026625261373,16.210246702514681,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,5.8423061463976493,7.208164383446845,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,316.65513631357175,286.96669346102482,0.45957447705240556,52.870998976195978,0.94989884181486561,0.49391720400363387,null,0,16.210246702514681,null,16.210246702514681,null,null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,7.6411165311975688,16.188227962612935,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,5.8015675054108033,7.1676375188311532,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,316.53342261928287,286.84051169630442,0.45941253915601105,52.827405538636782,0.94962457853845217,0.49366669544094133,null,0,16.188227962612935,null,16.188227962612935,null,null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,7.6309269266099378,16.166201714778538,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,5.7610996026472669,7.1273385106665907,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,316.41175963903322,286.71438854022745,0.45925065016880967,52.783845766032528,0.9493503443551139,0.49341523381912777,null,0,16.166201714778538,null,16.166201714778538,null,null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,7.620733879090265,16.144168024567577,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,5.7209007197920174,7.0872660778631271,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,316.29014735169199,286.5883239579565,0.45908881007425412,52.740319631984903,0.94907613928403312,0.4931628194676565,null,0,16.144168024567577,null,16.144168024567577,null,null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,7.6105374189072252,16.12212695741,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,5.6809691489034631,7.0474189465334716,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,316.16858573613723,286.46231791468608,0.45892701885581205,52.696827110119955,0.94880196334438327,0.4929094527162175,null,0,16.12212695741,null,16.12212695741,null,null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,7.6003375762712313,16.100078578609811,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,5.6413031923546173,7.0077958499525845,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,316.04707477125555,286.33637037564245,0.45876527649696658,52.65336817408749,0.94852781655532836,0.49265513389473231,null,0,16.100078578609811,null,16.100078578609811,null,null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,7.5901343813346349,16.078022953345521,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,5.6019011627746531,6.9683955285174015,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,315.92561443594258,286.21048130608386,0.45860358298121634,52.60994279756153,0.94825369893602296,0.49239986333335856,null,0,16.078022953345521,null,16.078022953345521,null,null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,7.5799278641916068,16.055960146669861,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,5.562761382990522,6.9292167297067992,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,315.80420470910263,286.08465067130032,0.45844193829207552,52.566550954239801,0.94797961050561241,0.49214364136248057,null,0,16.055960146669861,null,16.055960146669861,null,null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,7.5697180548783889,16.033890223510348,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,5.5238821859691409,6.8902582080417671,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,315.68284556964892,285.95887843661336,0.45828034241307353,52.523192617843875,0.94770555128323419,0.49188646831271982,null,0,16.033890223510348,null,16.033890223510348,null,null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,7.559504983373202,16.011813248669078,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,5.4852619147596524,6.8515187250458274,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,315.56153699650326,285.83316456737623,0.45811879532775507,52.479867762119142,0.94743152128801489,0.49162834451492349,null,0,16.011813248669078,null,16.011813248669078,null,null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,7.5492886795965211,15.989729286823321,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,5.446898922436227,6.8129970492056557,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,315.44027896859643,285.70750902897402,0.4579572970196803,52.436576360835062,0.94715752053907332,0.49136927030017491,null,0,15.989729286823321,null,15.989729286823321,null,null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,7.539069173410974,15.967638402525294,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,5.4087915720408954,6.7746919559319316,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,315.31907146486787,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":285.58191178682324},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.45779584747242469},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":52.39331838778466},0.94688354905551864,0.49110924599978611,null,0,15.967638402525294,null,15.967638402525294,null,null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD255=7,$AE255,0)","v":0},0]
[null,16.083333333333375,161.47535802452717,7.5288464946214546,15.945540660202431,0,0,{"$f":"IF(ROUND(F$48-B256,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,5.3709382365268512,6.7366022275204145,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":315.19791446426592},285.45637280637209,0.45763444666957903,52.350093816784778,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.94660960685645024},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.49084827194529773},null,0,15.945540660202431,null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":15.945540660202431},null,null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},0,{"$f":"IF($AD256=8,$AE256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":161.40807662535028},{"$f":"V257*T257/3.413","v":7.5186206729752767},{"$f":"IF(B257>=F$48,E256,IF(D257*F$23/1000000-F$32/1000<0,0,D257*F$23/1000000-F$32/1000))","v":15.923436124157684},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":5.3333372987020518},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":6.6987266531132255},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,315.07680794574753,285.3308920531,0.45747309459474889,52.306902621676073,0.94633569396095962,0.49058634846848365,null,{"$f":"IF(X256>0,X256,IF(J257=0,0,B257))","v":0},{"$f":"IF(X256>0,Y256,E257)","v":15.923436124157684},null,15.923436124157684,null,null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,161.34082326008971,7.5083917381621701,15.901324858569533,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,5.2959871511730183,6.6610640286603644,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,314.95575188827848,285.20546949251832,0.45731179123155558,52.263744776322994,0.94606181038812753,0.49032347590134562,null,0,15.901324858569533,null,15.901324858569533,null,null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,7.4981597198143781,15.879206927492197,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,5.2588861962890006,6.6236131568814267,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,314.83474627083348,285.08010509016941,0.45715053656363541,52.220620254613351,0.94578795615702704,0.49005965457611844,null,0,15.879206927492197,null,15.879206927492197,null,null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,7.4879246475066621,15.857082394855636,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,5.2220328460863543,6.586372847227544,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,314.71379107239568,284.9547988116272,0.45698933057464003,52.1775290304588,0.94551413128672146,0.48979488482526018,null,0,15.857082394855636,null,15.857082394855636,null,null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,7.4776865507566015,15.834951324466205,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,5.1854255222334338,6.549341915843538,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,314.59288627195724,284.82955062249692,0.45682817324823571,52.134471077794728,0.94524033579626465,0.48952916698146781,null,0,15.834951324466205,null,15.834951324466205,null,null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,7.4674454590243471,15.812813780006119,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,5.1490626559753752,6.5125191855302837,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,314.47203184851895,284.70436048841509,0.45666706456810441,52.09144637057986,0.94496656970470116,0.48926250137765931,null,0,15.812813780006119,null,15.812813780006119,null,null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,7.4572014017129176,15.790669825034092,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,5.1129426880795608,6.475903485707291,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,314.35122778109047,284.57922837504952,0.45650600451794315,52.048454882796534,0.94469283303106721,0.48899488834698518,null,0,15.790669825034092,null,15.790669825034092,null,null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,7.4469544081682262,15.768519522985395,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,5.0770640687811692,6.4394936523754867,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,314.2304740486901,284.45415424809937,0.45634499308146342,52.005496588451024,0.9444191257943888,0.4887263282228218,null,0,15.768519522985395,null,15.768519522985395,null,null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,7.436704507679111,15.746362937171929,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,5.0414252577290268,6.4032885280802176,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,314.10977063034488,284.32913807329464,0.45618403024239224,51.962571461572622,0.94414544801368339,0.48845682133877688,null,0,15.746362937171929,null,15.746362937171929,null,null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,7.4264517294774519,15.724200130782473,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,5.0060247239317874,6.3672869618744494,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,313.98911750509063,284.20417981639667,0.45602311598447159,51.919679476214156,0.94387179970795909,0.48818636802868687,null,0,15.724200130782473,null,15.724200130782473,null,null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,7.416196102738235,15.70203116688281,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,4.9708609457043709,6.3314878092821845,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,313.86851465197191,284.07927944319795,0.45586225029145838,51.876820606452185,0.94359818089621483,0.48791496862661393,null,0,15.70203116688281,null,15.70203116688281,null,null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,7.4059376565795754,15.6798561084158,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,4.9359324106146509,6.2958899322620745,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,313.74796205004202,283.95443691952198,0.45570143314712436,51.833994826386572,0.94332459159744009,0.48764262346684634,null,0,15.6798561084158,null,15.6798561084158,null,null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,7.3956764200628609,15.65767501820168,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,4.901237615430504,6.2604921991712441,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,313.62745967836287,283.82965221122305,0.45554066453525638,51.79120211014029,0.94305103183061512,0.48736933288390449,null,0,15.65767501820168,null,15.65767501820168,null,null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,7.3854124221928457,15.635487958938254,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,4.8667750660671008,6.2252934847293178,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,313.50700751600533,283.70492528418674,0.45537994443965607,51.748442431860155,0.9427775016147113,0.48709509721253474,null,0,15.635487958938254,null,15.635487958938254,null,null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,7.3751456919175622,15.613294993200725,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,4.8325432775343602,6.1902926699826466,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,313.3866055420487,283.58025610432935,0.45521927284413982,51.705715765716036,0.94250400096869058,0.48681991678770564,null,0,15.613294993200725,null,15.613294993200725,null,null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,7.3648762581285565,15.59109618344219,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,4.7985407738848931,6.1554886422687378,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,313.26625373558124,283.45564463759814,0.45505864973253934,51.663022085901076,0.94223052991150602,0.48654379194461617,null,0,15.59109618344219,null,15.59109618344219,null,null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,7.3546041496609877,15.568891591993854,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,4.7647660881621254,6.1208802951808829,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,313.14595207569982,283.33109084997125,0.45489807508870067,51.620361366631926,0.94195708846210036,0.48626672301869495,null,0,15.568891591993854,null,15.568891591993854,null,null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,7.3443293952935083,15.546681281064778,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,4.7312177623485523,6.0864665285329824,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,313.02570054150999,283.2065947074575,0.45473754889648482,51.577733582148255,0.94168367663940811,0.48598871034559166,null,0,15.546681281064778,null,15.546681281064778,null,null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,7.3340520237484865,15.524465312742358,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,4.6978943473144987,6.0522462483245771,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,312.90549911212605,283.08215617609653,0.45457707113976759,51.53513870671307,0.94141029446235458,0.48570975426118296,null,0,15.524465312742358,null,15.524465312742358,null,null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,7.323772063692064,15.502243748992449,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,4.6647944027670354,6.0182183667060691,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,312.78534776667107,282.95777522195885,0.45441664180243962,51.492576714612653,0.94113694194985509,0.48542985510157222,null,0,15.502243748992449,null,15.502243748992449,null,null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,7.3134895437342129,15.480016651659481,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,4.6319164971991587,5.9843818019441342,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,312.66524648427668,282.83345181114544,0.45425626086840604,51.450047580156365,0.94086361912081662,0.48514901320308956,null,0,15.480016651659481,null,15.480016651659481,null,null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,7.3032044924287396,15.457784082466484,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,4.5992592078392223,5.9507354783873421,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,312.54519524408335,282.70918590978795,0.45409592832158702,51.407551277676589,0.9405903259941355,0.48486722890228734,null,0,15.457784082466484,null,15.457784082466484,null,null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,7.2929169382735344,15.435546103015607,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,4.5668211206007738,5.9172783264319548,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,312.42519402523999,282.58497748404864,0.45393564414591686,51.365087781529041,0.94031706258870085,0.48458450253594837,null,0,15.435546103015607,null,15.435546103015607,null,null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,7.2826269097103769,15.413302774787716,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,4.5346008300323914,5.8840092824879262,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,312.30524280690457,282.46082650012056,0.45377540832534508,51.322657066092574,0.94004382892339033,0.48430083444107008,null,0,15.413302774787716,null,15.413302774787716,null,null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,7.2723344351252832,15.391054159143135,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,4.5025969392681224,5.8509272889450932,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,312.18534156824342,282.33673292422685,0.4536152208438356,51.280259105768693,0.93977062501707376,0.48401622495488617,null,0,15.391054159143135,null,15.391054159143135,null,null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,7.2620395428484024,15.368800317321419,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,4.4708080599778981,5.8180312941395558,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,312.0654902884317,282.21269672262144,0.45345508168536669,51.237893874982433,0.93949745088861147,0.48373067441484674,null,0,15.368800317321419,null,15.368800317321419,null,null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,7.2517422611541713,15.346541310441703,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,4.4392328123183766,5.7853202523202372,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,311.94568894665326,282.08871786158875,0.4532949908339316,51.195561348181627,0.93922430655685418,0.48344418315862975,null,0,15.346541310441703,null,15.346541310441703,null,null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,7.2414426182612814,15.324277199502607,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,4.4078698248839343,5.7527931236156498,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,311.82593752210056,281.96479630744329,0.4531349482735379,51.153261499836987,0.93895119204064348,0.48315675152413323,null,0,15.324277199502607,null,15.324277199502607,null,null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,7.2311406423329041,15.302008045382745,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,4.3767177346580688,5.7204488740008301,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,311.70623599397476,281.8409320265302,0.4529749539882077,51.110994304442272,0.93867810735881119,0.48286837984948316,null,0,15.302008045382745,null,15.302008045382745,null,null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,7.220836361476672,15.279733908840679,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,4.3457751869649206,5.6882864752644746,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,311.58658434148566,281.7171249852247,0.45281500796197766,51.068759736514096,0.93840505253018103,0.48257906847302851,null,0,15.279733908840679,null,15.279733908840679,null,null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,7.2105298037447305,15.257454850515021,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,4.3150408354210859,5.6563049049762455,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,311.46698254385177,281.59337514993263,0.45265511017889887,51.026557770592206,0.93813202757356573,0.48228881773333754,null,0,15.257454850515021,null,15.257454850515021,null,null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,7.2002209971338722,15.235170930924735,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,4.2845133418877435,5.6245031464542752,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,311.34743058030028,281.46968248708987,0.45249526062303685,50.984388381239086,0.93785903250777092,0.48199762796920442,null,0,15.235170930924735,null,15.235170930924735,null,null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,7.189909969585452,15.212882210468942,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,4.2541913764229013,5.592880188732841,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,311.22792843006687,281.34604696316228,0.45233545927847169,50.942251543039731,0.93758606735159022,0.48170549951964081,null,0,15.212882210468942,null,15.212882210468942,null,null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,7.1795967489858299,15.190588749427892,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,4.2240736172342173,5.5614350265302317,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,311.10847607239606,281.22246854464629,0.45217570612929753,50.900147230602556,0.93731313212381073,0.48141243272389173,null,0,15.190588749427892,null,15.190588749427892,null,null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,7.1692813631659975,15.168290607962147,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,4.1941587506315861,5.53016666021679,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,310.98907348654097,281.09894719806823,0.45201600115962332,50.858075418558343,0.93704022684320776,0.48111842792141496,null,0,15.168290607962147,null,15.168290607962147,null,null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,7.1589638399018698,15.145987846113208,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,4.1644454709803504,5.4990740957831132,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,310.86972065176332,280.97548288998445,0.45185634435357208,50.816036081560696,0.93676735152854917,0.4808234854518913,null,0,15.145987846113208,null,15.145987846113208,null,null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,7.1486442069143585,15.123680523803683,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,4.1349324806546948,5.4681563448085031,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,310.75041754733348,280.85207558698153,0.45169673569528118,50.774029194286129,0.93649450619859254,0.48052760565522296,null,0,15.123680523803683,null,15.123680523803683,null,null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,7.1383224918695136,15.101368700837586,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,4.10561848999125,5.4374124244294952,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,310.63116415253052,280.72872525567595,0.4515371751689024,50.732054731433749,0.93622169087208629,0.48023078887154147,null,0,15.101368700837586,null,15.101368700837586,null,null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,7.1279987223782699,15.079052436899799,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,4.076502217242771,5.4068413573086378,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,310.51196044664204,280.60543186271406,0.45137766275860164,50.690112667725231,0.93594890556776966,0.47993303544118499,null,0,15.079052436899799,null,15.079052436899799,null,null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,7.1176729259970113,15.056731791557272,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,4.0475823885325184,5.376442171603415,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,310.3928064089643,280.48219537477235,0.45121819844855909,50.648202977905214,0.93567615030437212,0.47963434570472746,null,0,15.056731791557272,null,15.056731791557272,null,null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,7.1073451302271717,15.034406824258186,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,4.018857737808327,5.3462139009353598,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,310.27370201880228,280.35901575855695,0.4510587822229693,50.606325636740621,0.93540342510061414,0.47933472000295319,null,0,15.034406824258186,null,15.034406824258186,null,null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,7.0970153625155836,15.012077594332686,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,3.9903270067973615,5.3161555843593264,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,310.15464725546951,280.23589298080401,0.450899414066041,50.564480619021111,0.93513072997520719,0.47903415867687016,null,0,15.012077594332686,null,15.012077594332686,null,null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,7.0866836502545647,14.989744160993075,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,3.9619889449609453,5.2862662663329436,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,310.03564209828812,280.11282700827962,0.45074009396199682,50.522667899559252,0.93485806494685275,0.47873266206770976,null,0,14.989744160993075,null,14.989744160993075,null,null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,7.0763500207816934,14.967406583333334,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,3.9338423094494783,5.2565449966862428,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,309.91668652658888,279.9898178077791,0.45058082189507404,50.480887453189354,0.93458543003424355,0.47843023051691685,null,0,14.967406583333334,null,14.967406583333334,null,null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,7.0660145013802902,14.945064920330157,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,3.9058858650579795,5.2269908305914443,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,309.79778051971118,279.86686534612824,0.45042159784952357,50.439139254769231,0.93431282525606174,0.47812686436616048,null,0,14.945064920330157,null,14.945064920330157,null,null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,7.0556771192791929,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,3.8781183841814779,5.197602828532931,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,309.67892405700303,279.74396959018191,0.45026242180961068,50.397423279178469,0.93404025063098206,0.47782256395732997,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,309.56011711782105,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":279.62113050682501},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.45010329375961483},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":50.355739501319448},0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD319=7,$AE319,0)","v":0},0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,{"$f":"IF(ROUND(F$48-B320,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":309.56011711782105},279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.47751732963252835},null,0,14.922719230842464,null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":14.922719230842464},null,null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},0,{"$f":"IF($AD320=8,$AE320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":158.34324838761333},{"$f":"V321*T321/3.413","v":7.045337901652883},{"$f":"IF(B321>=F$48,E320,IF(D321*F$23/1000000-F$32/1000<0,0,D321*F$23/1000000-F$32/1000))","v":14.922719230842464},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,{"$f":"IF(X320>0,X320,IF(J321=0,0,B321))","v":0},{"$f":"IF(X320>0,Y320,E321)","v":14.922719230842464},null,14.922719230842464,null,null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,309.56011711782105,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":279.62113050682501},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.45010329375961483},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":50.355739501319448},0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD383=7,$AE383,0)","v":0},0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,{"$f":"IF(ROUND(F$48-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":309.56011711782105},279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.47751732963252835},null,0,14.922719230842464,null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":14.922719230842464},null,null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},0,{"$f":"IF($AD384=8,$AE384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":158.34324838761333},{"$f":"V385*T385/3.413","v":7.045337901652883},{"$f":"IF(B385>=F$48,E384,IF(D385*F$23/1000000-F$32/1000<0,0,D385*F$23/1000000-F$32/1000))","v":14.922719230842464},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,{"$f":"IF(X384>0,X384,IF(J385=0,0,B385))","v":0},{"$f":"IF(X384>0,Y384,E385)","v":14.922719230842464},null,14.922719230842464,null,null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.56011711782105},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":279.62113050682501},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.45010329375961483},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.355739501319448},0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD447=7,$AE447,0)","v":0},0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,{"$f":"IF(ROUND(F$48-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.47751732963252835},null,0,14.922719230842464,null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":14.922719230842464},null,null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},0,{"$f":"IF($AD448=8,$AE448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":158.34324838761333},{"$f":"V449*T449/3.413","v":7.045337901652883},{"$f":"IF(B449>=F$48,E448,IF(D449*F$23/1000000-F$32/1000<0,0,D449*F$23/1000000-F$32/1000))","v":14.922719230842464},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,{"$f":"IF(X448>0,X448,IF(J449=0,0,B449))","v":0},{"$f":"IF(X448>0,Y448,E449)","v":14.922719230842464},null,14.922719230842464,null,null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.56011711782105},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":279.62113050682501},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.45010329375961483},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.355739501319448},0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD511=7,$AE511,0)","v":0},0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,{"$f":"IF(ROUND(F$48-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.47751732963252835},null,0,14.922719230842464,null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":14.922719230842464},null,null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},0,{"$f":"IF($AD512=8,$AE512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":158.34324838761333},{"$f":"V513*T513/3.413","v":7.045337901652883},{"$f":"IF(B513>=F$48,E512,IF(D513*F$23/1000000-F$32/1000<0,0,D513*F$23/1000000-F$32/1000))","v":14.922719230842464},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,{"$f":"IF(X512>0,X512,IF(J513=0,0,B513))","v":0},{"$f":"IF(X512>0,Y512,E513)","v":14.922719230842464},null,14.922719230842464,null,null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,7.045337901652883,14.922719230842464,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.47751732963252835,null,0,14.922719230842464,null,14.922719230842464,null,null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E63:E543)","v":7800.8186886181757},null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":2384.2972650762404},{"$f":"SUM(M63:M543)","v":2637.9725064091376},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.8107587456596}]
[]
[]
[]
[null,null,"P90"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":163.81090560840536},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.36626908540974218},null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":14.869624671763148},null,{"$f":"MIN(AA554:AA1035)","v":14.869624671763148}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":6.5831413725557173},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":20.000000000000004},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":20.000000000000004},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":20},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":339.54227002011703},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":310.80749172931598},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.48970821193219055},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":61.343592455796824},{"$f":"(1-($H$34+273)/(C63+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.36626908540974218},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":20.000000000000004},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":20.000000000000004},null,null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.92708333333334},6.5768443150047977,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":19.980350985602392},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":19.868014343942686},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":19.887552884590811},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":339.41102002011706},310.67009376490171,0.48953713196464038,61.293445274833118,{"$f":"(1-($H$34+273)/(C64+273))/(1-($H$34+273)/($H$17+273))","v":0.99972079578135287},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.36621810939917815},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":19.980350985602392},null,19.980350985602392,null,null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.85419704861113},{"$f":"V556*T556/3.413","v":6.5705402565117081},{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":19.960680125825036},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":19.73685901040178},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":19.775737986869817},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,339.27982470761708,310.53276128857669,0.48936610418750776,61.243336964845753,0.99944161703823209,0.36616642735105637,null,{"$f":"IF(X555>0,X555,IF(J556=0,0,B556))","v":0},{"$f":"IF(X555>0,Y555,E556)","v":19.960680125825036},null,19.960680125825036,null,null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,174.78134113317421,6.5642292266089868,19.940987512819738,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,19.606529046874883,19.664551752284247,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,339.1486840598306,310.3954942589038,0.48919512858091102,61.193267494537196,0.9991624637913934,0.36611403946384269,null,0,19.940987512819738,null,19.940987512819738,null,null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,6.5579112547780083,19.921273238578678,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,19.477019528444124,19.553990646266293,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,339.01759805398075,310.2582926344877,0.48902420512499017,61.143236832640724,0.99888333606158219,0.36606094593619626,null,0,19.921273238578678,null,19.921273238578678,null,null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,6.5515863704489812,19.901537394934351,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,19.348325557637526,19.44405115412075,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,338.88656666730003,310.12115637397449,0.48885333379990709,61.093244947919885,0.99860423386953678,0.36600714696696934,null,0,19.901537394934351,null,19.901537394934351,null,null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,6.5452546030009486,19.881780073559618,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,19.220442264291059,19.334729780913271,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,338.75558987703039,309.98408543605166,0.4886825145858455,61.043291809168466,0.99832515723598714,0.36595264275520301,null,0,19.881780073559618,null,19.881780073559618,null,null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,6.5389159817620204,19.862001365968403,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,19.093364805411902,19.226023051359277,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,338.62466766042337,309.84707977944879,0.48851174746301079,60.993377385211289,0.99804610618165501,0.36589743350013154,null,0,19.862001365968403,null,19.862001365968403,null,null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,6.5325705360092732,19.84220136351539,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,18.967088365041267,19.117927509713486,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,338.4937999947399,309.71013936293633,0.48834103241162968,60.943501644903193,0.99776708072725306,0.3658415194011792,null,0,19.84220136351539,null,19.84220136351539,null,null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,6.5262182949689969,19.822380157396786,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,18.841608154118827,19.010439719660024,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,338.36298685725052,309.57326414532673,0.4881703694119513,60.893664557129568,0.99748808089348706,0.36578490065796665,null,0,19.822380157396786,null,19.822380157396786,null,null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,6.5198592878164527,19.802537838649585,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,18.716919410346286,18.903556264203221,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,338.23222822523502,309.43645408547297,0.48799975844424542,60.843866090805818,0.99720910670105356,0.36572757747029683,null,0,19.802537838649585,null,19.802537838649585,null,null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,6.5134935436762538,19.782674498152719,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,18.593017398053259,18.797273745558975,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,338.10152407598292,309.29970914227005,0.48782919948880449,60.794106214877758,0.99693015817064123,0.36566955003816981,null,0,19.782674498152719,null,19.782674498152719,null,null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,6.5071210916222881,19.762790226626858,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,18.469897408062483,18.691588785046729,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,337.97087438679296,309.16302927465347,0.48765869252594102,60.744384898321556,0.99665123532293076,0.36561081856177502,null,0,19.762790226626858,null,19.762790226626858,null,null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,6.5007419606777521,19.742885114634493,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,18.347554757555805,18.586498022982067,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,337.84027913497351,309.02641444160031,0.48748823753599041,60.694702110143197,0.99637233817859316,0.36555138324149233,null,0,19.742885114634493,null,19.742885114634493,null,null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,6.494356179815294,19.722959252580385,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,18.225984789941094,18.481998118569923,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,337.70973829784236,308.88986460212868,0.4873178344993086,60.645057819379304,0.99609346675829347,0.3654912442778912,null,0,19.722959252580385,null,19.722959252580385,null,null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,6.4879637779570114,19.703012730711553,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,18.105182874719283,18.378085749798359,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,337.57925185272666,308.75337971529729,0.48714748339627306,60.595451995096028,0.99581462108268659,0.36543040187173353,null,0,19.703012730711553,null,19.703012730711553,null,null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,6.4815647839745116,19.683045639117481,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,17.985144407352138,18.274757613332984,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,337.44881977696309,308.61695974020597,0.48697718420728281,60.545884606389734,0.99553580117241969,0.36536885622396864,null,0,19.683045639117481,null,19.683045639117481,null,null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,6.4751592266890556,19.66305806773055,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,17.865864809130819,18.172010424411916,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,337.31844204789775,308.48060463599563,0.48680693691275773,60.496355622387199,0.9952570070481318,0.36530660753573646,null,0,19.66305806773055,null,19.66305806773055,null,null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,6.4687471348715295,19.643050106325944,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,17.747339527044478,18.069840916741374,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,337.1881186428862,308.34431436184769,0.48663674149313946,60.446865012244587,0.99497823873045355,0.36524365600836822,null,0,19.643050106325944,null,19.643050106325944,null,null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,6.4623285372425574,19.623021844522032,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,17.629564033649874,17.968245842391852,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,337.05784953929344,308.20808887698439,0.48646659792889052,60.397412745148245,0.9946994962400072,0.36518000184338378,null,0,19.623021844522032,null,19.623021844522032,null,null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,6.4559034624725262,19.602973371780404,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,17.512533826941191,17.867221971694846,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,336.92763471449382,308.07192814066838,0.48629650620049442,60.347998790314222,0.99442077959740727,0.36511564524249246,null,0,19.602973371780404,null,19.602973371780404,null,null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,6.449471939181703,19.582904777406277,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,17.396244430220762,17.766766093140209,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,336.79747414587115,307.93583211220323,0.48612646628845596,60.298623116988693,0.99414208882325872,0.3650505864075928,null,0,19.582904777406277,null,19.582904777406277,null,null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,6.4430339959402652,19.562816150548556,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,17.280691391970006,17.666875013274041,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,336.66736781081875,307.799800750933,0.48595647817330129,60.249285694447366,0.99386342393815974,0.36498482554077399,null,0,19.562816150548556,null,19.562816150548556,null,null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,6.4365896612682834,19.54270758019981,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,17.165870285720857,17.567545556597175,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,336.5373156867393,307.66383401624194,0.48578654183557718,60.199986491995588,0.99358478496269864,0.36491836284431073,null,0,19.54270758019981,null,19.54270758019981,null,null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,6.4301389636359492,19.522579155196951,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,17.051776709928333,17.468774565464233,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,336.4073177510449,307.52793186755491,0.48561665725585162,60.150725478968582,0.99330617191745696,0.36485119852067011,null,0,19.522579155196951,null,19.522579155196951,null,null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,6.4236819314635252,19.502430964221112,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,16.938406287842987,17.370558899983237,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,336.27737398115704,307.39209426433706,0.48544682441471326,60.101502624731296,0.99302758482300635,0.36478333277250619,null,0,19.502430964221112,null,19.502430964221112,null,null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,6.4172185931214329,19.48226309579789,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,16.82575466738415,17.272895437915814,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,336.14748435450662,307.25632116609381,0.48527704329277194,60.052317898678126,0.99274902369991114,0.36471476580266282,null,0,19.48226309579789,null,19.48226309579789,null,null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,6.4107489769302877,19.462075638297481,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,16.713817521013681,17.175781074577905,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,336.01764884853395,307.12061253237073,0.48510731387065803,60.003171270233139,0.99247048856872755,0.36464549781417005,null,0,19.462075638297481,null,19.462075638297481,null,null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,6.4042731111610118,19.441868679935013,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,16.602590545610393,17.079212722741104,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,335.88786744068881,306.9849683227535,0.48493763612902313,59.954062708849705,0.99219197945000237,0.36457552901024914,null,0,19.441868679935013,null,19.441868679935013,null,null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,6.3977910240348441,19.42164230877059,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,16.492069462344798,16.983187312534501,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,335.75814010843027,306.84938849686807,0.48476801004853948,59.90499218401095,0.99191349636427517,0.36450485959430623,null,0,19.42164230877059,null,19.42164230877059,null,null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,6.3913027437234868,19.401396612709743,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,16.382250016554671,16.887701791347077,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,335.62846682922685,306.71387301438023,0.48459843560989951,59.855959665229477,0.9916350393320762,0.36443348976993856,null,0,19.401396612709743,null,19.401396612709743,null,null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,6.3848082983490198,19.381131679503163,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,16.273127977620639,16.792753123730702,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,335.4988475805564,306.57842183499554,0.48442891279381711,59.806965122046819,0.99135660837392758,0.364361419740929,null,0,19.381131679503163,null,19.381131679503163,null,null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,6.3783077159841151,19.360847596747366,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,16.164699138842984,16.698338291303592,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,335.36928233990619,306.44303491845983,0.48425944158102646,59.758008524034352,0.99107820351034381,0.36428864971124902,null,0,19.360847596747366,null,19.360847596747366,null,null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,6.3718010246519876,19.340544451884554,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,16.056959317318384,16.604454292654399,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,335.239771084773,306.30771222455854,0.48409002195228218,59.709089840792643,0.99079982476183015,0.36421517988505547,null,0,19.340544451884554,null,19.340544451884554,null,null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,6.3652882523265468,19.32022233220308,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,15.949904353817647,16.511098143246766,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,335.11031379266274,306.17245371311674,0.48392065388835986,59.660209041951219,0.99052147214888364,0.36414101046669717,null,0,19.32022233220308,null,19.32022233220308,null,null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,6.3587694269323674,19.29988132483734,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,15.843530112663501,16.418266875324459,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,334.98091044109083,306.03725934399961,0.48375133737005521,59.611366097169451,0.99024314569199323,0.36406614166070378,null,0,19.29988132483734,null,19.29988132483734,null,null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,6.352244576344849,19.279521516768305,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,15.737832481609463,16.325957537817036,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,334.85156100758212,305.90212907711157,0.48358207237818457,59.562560976135444,0.98996484541163954,0.36399057367179766,null,0,19.279521516768305,null,19.279521516768305,null,null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,6.3457137283901615,19.259142994823321,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,15.6328073717186,16.234167196246016,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,334.72226546967067,305.76706287239665,0.48341285889358493,59.513793648566349,0.98968657132829407,0.36391430670488517,null,0,19.259142994823321,null,19.259142994823321,null,null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,6.339176910845409,19.238745845676629,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,15.528450717243441,16.1428929326316,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,334.59302380490004,305.63206068983857,0.48324369689711316,59.465064084208876,0.98940832346242125,0.36383734096505882,null,0,19.238745845676629,null,19.238745845676629,null,null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,6.3326341514386248,19.218330155849369,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,15.424758475505952,16.052131845399909,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,334.4638359908231,305.49712248946037,0.48307458636964712,59.416372252838357,0.98913010183447536,0.36375967665759912,null,0,19.218330155849369,null,19.218330155849369,null,null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,6.3260854778489177,19.197896011709997,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,15.321726626778412,15.961881049290749,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,334.33470200500193,305.36224823132449,0.4829055272920843,59.367718124259511,0.98885190646490329,0.36368131398797399,null,0,19.197896011709997,null,19.197896011709997,null,null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,6.3195309177063868,19.177443499474059,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,15.219351174164252,15.872137675265884,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,334.20562182500822,305.22743787553281,0.4827365196453432,59.319101668305791,0.98857373737414367,0.36360225316183409,null,0,19.177443499474059,null,19.177443499474059,null,null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,6.3129704985923123,19.156972705204762,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,15.117628143480067,15.782898870417826,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,334.07659542842288,305.09269138222629,0.48256756341036194,59.270522854839697,0.98829559458262672,0.36352249438501827,null,0,19.156972705204762,null,19.156972705204762,null,null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,6.3064042480391551,19.136483714812979,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,15.016553583137723,15.694161797879158,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,333.94762279283611,304.95800871158519,0.48239865856809933,59.22198165375255,0.98801747811077323,0.36344203786355062,null,0,19.136483714812979,null,19.136483714812979,null,null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,6.299832193530686,19.115976614057654,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,14.916123564027236,15.605923636732326,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,333.81870389584748,304.82338982382885,0.48222980509953356,59.173478034964745,0.98773938797899674,0.36336088380364273,null,0,19.115976614057654,null,19.115976614057654,null,null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,6.2932543625019184,19.095451488545596,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,14.816334179399751,15.518181581919995,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,333.68983871506589,304.6888346792158,0.48206100298566407,59.125011968425127,0.98746132420770194,0.36327903241168963,null,0,19.095451488545596,null,19.095451488545596,null,null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,6.2866707823393151,19.074908423732104,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,14.717181544751641,15.430932844155851,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,333.56102722810971,304.55434323804349,0.48189225220750936,59.076583424111732,0.98718328681728473,0.36319648389427311,null,0,19.074908423732104,null,19.074908423732104,null,null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,6.280081480380697,19.05434750492072,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,14.618661797708459,15.344174649835939,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,333.43226941260644,304.41991546064827,0.48172355274610851,59.028192372030929,0.9869052758281327,0.36311323845815846,null,0,19.05434750492072,null,19.05434750492072,null,null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,6.2734864839154874,19.033768817263947,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,14.520771097910147,15.257904240950499,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,333.30356524619293,304.28555130740568,0.48155490458252032,58.979838782218337,0.98662729126062543,0.36302929631029818,null,0,19.033768817263947,null,19.033768817263947,null,null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,6.2668858201845596,19.013172445762812,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,14.423505626895853,15.172118874996274,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,333.17491470651544,304.15125073872957,0.48138630769782381,58.931522624737426,0.98634933313513395,0.36294465765782852,null,0,19.013172445762812,null,19.013172445762812,null,null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,6.2602795163805247,18.992558475267732,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,14.326861587990271,15.086815824889342,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,333.04631777122944,304.01701371507312,0.48121776207311767,58.88324386968111,0.98607140147201999,0.36285932270807214,null,0,18.992558475267732,null,18.992558475267732,null,null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,6.2536675996475601,18.971926990478007,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,14.230835206189443,15.00199237887842,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,332.91777441799985,303.88284019692799,0.48104926768952055,58.835002487170499,0.98579349629163782,0.36277329166853223,null,0,18.971926990478007,null,18.971926990478007,null,null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,6.2470500970816376,18.951278075942515,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,14.135422728047947,14.917645840458643,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,332.78928462450074,303.74873014482432,0.4808808245281711,58.786798447355068,0.98551561761433271,0.36268656474690042,null,0,18.951278075942515,null,18.951278075942515,null,null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,6.2404270357305824,18.930611816059894,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,14.040620421566249,14.833773528285873,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,332.6608483684156,303.61468351933121,0.48071243257022728,58.738631720413309,0.98523776546044128,0.36259914215105266,null,0,18.930611816059894,null,18.930611816059894,null,null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,6.2337984425939874,18.909928295078284,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,13.946424576078185,14.750372776091426,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,332.53246562743715,303.48070028105587,0.48054409179686736,58.690502276551541,0.98495993985029229,0.36251102408904762,null,0,18.909928295078284,null,18.909928295078284,null,null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,6.2271643446233869,18.889227597095864,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,13.85283150213956,14.667440932597342,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,332.40413637926747,303.3467803906446,0.48037580218928927,58.642410086005071,0.9846821408042058,0.36242221076912545,null,0,18.889227597095864,null,18.889227597095864,null,null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,6.2205247687223544,18.868509806061169,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,13.759837531417089,14.584975361432083,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,332.27586060161781,303.2129238087814,0.48020756372871026,58.594355119037175,0.98440436834249312,0.36233270239971638,null,0,18.868509806061169,null,18.868509806061169,null,null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,6.2138797417464229,18.847775005772817,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,13.667439016577374,14.502973441046727,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,332.14763827220889,303.07913049618907,0.48003937639636746,58.546337345939662,0.98412662248545657,0.36224249918942819,null,0,18.847775005772817,null,18.847775005772817,null,null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,6.2072292905032924,18.827023279880176,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,13.575632331177095,14.421432564631637,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,332.01946936877056,302.9454004136287,0.47987124017351751,58.498356737032793,0.98384890325339158,0.36215160134705549,null,0,18.827023279880176,null,18.827023279880176,null,null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,6.2005734417528,18.806254711883263,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,13.484413869553126,14.340350140033591,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,331.89135386904195,302.8117335218995,0.47970315504143685,58.450413262664711,0.98357121066658315,0.36206000908157687,null,0,18.806254711883263,null,18.806254711883263,null,null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,6.1939122222070022,18.785469385133013,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,13.393780046713401,14.259723589673365,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,331.7632917507716,302.67812978183883,0.47953512098142109,58.402506893212092,0.9832935447453095,0.36196772260215254,null,0,18.785469385133013,null,18.785469385133013,null,null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,6.1872456585301814,18.764667382831266,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,13.303727298228095,14.17955035046381,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,331.63528299171719,302.54458915432235,0.47936713797478575,58.354637599079638,0.98301590550983875,0.36187474211812365,null,0,18.764667382831266,null,18.764667382831266,null,null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,6.1805737773390552,18.743848788031475,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,13.214252080121787,14.09982787372836,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,331.50732756964572,302.41111160026367,0.4791992060028652,58.306805350700415,0.98273829298043114,0.36178106783901853,null,0,18.743848788031475,null,18.743848788031475,null,null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,6.1738966052026578,18.723013683638278,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,13.125350868765318,14.020553625120019,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,331.37942546233342,302.27769708061419,0.47903132504701379,58.259010118535173,0.98246070717733913,0.36168669997454594,null,0,18.723013683638278,null,18.723013683638278,null,null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,6.1672141686425164,18.702162152408079,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,13.037020160768854,13.94172508454079,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,331.25157664756586,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":302.14434555636376},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.47886349508860498},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":58.211251873073223},0.98218314812080554,0.36159163873459665,null,0,18.702162152408079,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":18.702162152408079},null,null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,170.3230617127893,6.1605264941327178,18.68129427694927,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,12.949256472875163,13.863339746061564,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":331.12378110313779},302.01105698853991,0.47869571610903167,58.163530584831761,{"$f":"(1-($H$34+273)/(C128+273))/(1-($H$34+273)/($H$17+273))","v":0.9819056158310655},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.36149588432924701},null,0,18.68129427694927,null,18.68129427694927,null,null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":170.25209377040898},{"$f":"V620*T620/3.413","v":6.1538336080997897},{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":18.660410139721819},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":12.862056341852952},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":13.785395117842457},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,330.99603880685322,301.87783133820767,0.47852798808970604,58.115846224355607,0.98162811032834441,0.36139943696875015,null,{"$f":"IF(X619>0,X619,IF(J620=0,0,B620))","v":0},{"$f":"IF(X619>0,Y619,E620)","v":18.660410139721819},null,18.660410139721819,null,null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,170.18115539800465,6.1471355369230425,18.63950982303837,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,12.775416324391742,13.707888722053594,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,330.86834973652543,301.74466856647024,0.47836031101205939,58.068198762217946,0.98135063163286029,0.36130229686354742,null,0,18.63950982303837,null,18.63950982303837,null,null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,6.1404323069343993,18.618593409063703,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,12.68933299699607,13.630818094796339,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,330.7407138699769,301.61156863446848,0.47819268485754235,58.020588169019902,0.98107317976482233,0.36120446422425712,null,0,18.618593409063703,null,18.618593409063703,null,null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,6.1337239444185689,18.59766097981527,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,12.603802955880933,13.554180786024981,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,330.61313118503944,301.47853150338091,0.47802510960762484,57.973014415390253,0.98079575474443026,0.36110593926168277,null,0,18.59766097981527,null,18.59766097981527,null,null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,6.1270104756130515,18.576712617163217,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,12.51882281686734,13.477974359468822,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,330.48560165955411,301.34555713442353,0.4778575852437959,57.92547747198563,0.98051835659187703,0.3610067221868084,null,0,18.576712617163217,null,18.576712617163217,null,null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,6.1202919267081866,18.555748402830531,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,12.434389215278454,13.40219639255476,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,330.35812527137102,301.21264548885,0.47769011174756343,57.87797730949066,0.98024098532734549,0.3609068132107961,null,0,18.555748402830531,null,18.555748402830531,null,null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,6.1135683238473133,18.534768418393543,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,12.350498805836418,13.326844476330251,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,330.23070199834967,301.07979652795132,0.47752268910045464,57.830513898617454,0.97996364097100985,0.3608062125449954,null,0,18.534768418393543,null,18.534768418393543,null,null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,6.1068396931267213,18.513772745281774,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,12.26714826255923,13.251916215386739,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,330.10333181835875,300.94701021305616,0.47735531728401576,57.783087210106146,0.97968632354303709,0.36070492040093288,null,0,18.513772745281774,null,18.513772745281774,null,null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,6.1001060605957562,18.492761464778262,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,12.184334278658424,13.177409227783517,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,329.97601470927617,300.81428650553062,0.47718799627981207,57.735697214724468,0.97940903306358418,0.36060293699031715,null,0,18.492761464778262,null,18.492761464778262,null,null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,6.0933674522568433,18.471734658019631,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,12.102053566437023,13.103321144971984,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,329.84875064898904,300.68162536677755,0.47702072606942753,57.688343883267521,0.97913176955280024,0.36050026252503786,null,0,18.471734658019631,null,18.471734658019631,null,null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,6.0866238940656041,18.450692405996474,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,12.020302857188195,13.02964961172037,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,329.72153961539368,300.5490267582378,0.47685350663446541,57.64102718655846,0.9788545330308257,0.36039689721716472,null,0,18.450692405996474,null,18.450692405996474,null,null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,6.0798754119308365,18.429634789553269,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,11.939078901094058,12.956392286038849,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,329.59438158639563,300.41649064138903,0.47668633795654763,57.593747095447753,0.97857732351779236,0.36029284127894651,null,0,18.429634789553269,null,18.429634789553269,null,null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,6.0731220317146946,18.408561889388945,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,11.858378467125382,12.883546839105104,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,329.46727653990973,300.28401697774603,0.476519220017315,57.546503580813379,0.97830014103382335,0.36018809492281728,null,0,18.408561889388945,null,18.408561889388945,null,null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,6.0663637792326037,18.387473786056638,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,11.778198342941211,12.811110955190276,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,329.34022445385983,300.15160572886089,0.47635215279842719,57.499296613561029,0.97802298559903289,0.36008265836138564,null,0,18.387473786056638,null,18.387473786056638,null,null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,6.0596006802534044,18.366370559964107,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,11.698535334789421,12.739082331585369,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,329.21322530617908,300.0192568563225,0.47618513628156262,57.452126164623564,0.97774585723352725,0.35997653180744343,null,0,18.366370559964107,null,18.366370559964107,null,null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,6.0528327604994301,18.345252291373995,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,11.619386267407579,12.667458678528021,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,329.08627907480991,299.88697032175719,0.4760181704484186,57.404992204961701,0.97746875595740368,0.35986971547396168,null,0,18.345252291373995,null,18.345252291373995,null,null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,6.0460600456464668,18.32411906040371,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,11.540747983924076,12.596237719129745,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,328.95938573770383,299.75474608682759,0.47585125528071098,57.357894705563012,0.97719168179075011,0.35976220957409077,null,0,18.32411906040371,null,18.32411906040371,null,null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,6.0392825613239198,18.302970947025923,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,11.462617345760068,12.525417189303516,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,328.83254527282156,299.62258411323381,0.47568439076017427,57.310833637442954,0.97691463475364726,0.35965401432116018,null,0,18.302970947025923,null,18.302970947025923,null,null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,6.0325003331147808,18.281808031068486,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,11.384991232531547,12.454994837691826,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,328.70575765813294,299.49048436271221,0.47551757686856161,57.263808971643783,0.97663761486616663,0.35954512992867949,null,0,18.281808031068486,null,18.281808031068486,null,null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,6.0257133865557835,18.26063039221491,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,11.307866541952185,12.384968425595087,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,328.57902287161716,299.35844679703644,0.47535081358764503,57.216820679235468,0.97636062214837016,0.35943555661033783,null,0,18.26063039221491,null,18.26063039221491,null,null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,6.0189217471373659,18.239438110004251,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,11.23124018973628,12.315335726900486,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,328.45234089126234,299.22647137801641,0.47518410089921465,57.169868731314949,0.97608365662031216,0.35932529458000273,null,0,18.239438110004251,null,18.239438110004251,null,null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,6.0121254403037669,18.218231263831399,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,11.155109109502416,12.246094528011202,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,328.32571169506605,299.09455806749907,0.47501743878507968,57.122953099006423,0.97580671830203858,0.35921434405171992,null,0,18.218231263831399,null,18.218231263831399,null,null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,6.0053244914531358,18.197009932947427,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,11.079470252677577,12.177242627776046,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,328.19913526103483,298.96270682736781,0.47485082722706723,57.076073753461543,0.97552980721358529,0.35910270523971533,null,0,18.197009932947427,null,18.197009932947427,null,null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,5.9985189259374847,18.175774196459461,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,11.004320588401464,12.108777837419487,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,328.07261156718442,298.83091761954245,0.47468426620702336,57.029230665858535,0.97525292337498115,0.3589903783583932,null,0,18.175774196459461,null,18.175774196459461,null,null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,5.9917087690628472,18.154524133331137,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,10.929657103431575,12.040697980472061,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,327.9461405915398,298.69919040597972,0.47451775570681237,56.982423807403421,0.97497606680624493,0.35887736362233469,null,0,18.154524133331137,null,18.154524133331137,null,null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,5.9848940460892406,18.133259822382517,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,10.855476802048429,11.973000892701194,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,327.81972231213507,298.56752514867213,0.47435129570831686,56.935653149328544,0.97469923752738785,0.35876366124630066,null,0,18.133259822382517,null,18.133259822382517,null,null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,5.9780747822308413,18.111981342290616,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,10.781776705961599,11.905684422042402,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,327.69335670701344,298.43592180964913,0.47418488619343807,56.88891866289373,0.97442243555841124,0.35864927144523134,null,0,18.111981342290616,null,18.111981342290616,null,null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,5.9712510026559009,18.090688771589157,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,10.708553854215724,11.838746428530861,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,327.56704375422726,298.30438035097637,0.47401852714409526,56.842220319385802,0.97414566091930876,0.35853419443424023,null,0,18.090688771589157,null,18.090688771589157,null,null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,5.9644227324869101,18.069382188669064,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,10.635805303097404,11.772184784233406,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,327.44078343183804,298.17290073475556,0.47385221854222587,56.795558090118362,0.97386891363006534,0.35841843042862159,null,0,18.069382188669064,null,18.069382188669064,null,null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,5.9575899968006931,18.048061671778772,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,10.563528126042423,11.705997373180859,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,327.31457571791651,298.04148292312493,0.47368596036978622,56.748931946431981,0.97359219371065642,0.35830197964385113,null,0,18.048061671778772,null,18.048061671778772,null,null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,5.9507528206282707,18.026727299023783,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,10.49171941354297,11.640182091300773,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,327.18842059054242,297.91012687825878,0.47351975260875018,56.702341859694201,0.97331550118104981,0.35818484229557396,null,0,18.026727299023783,null,18.026727299023783,null,null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,5.9439112289551135,18.005379148367481,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,10.42037627305605,11.57473684635055,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,327.06231802780479,297.77883256236748,0.47335359524111015,56.655787801299311,0.97303883606120345,0.35806701859961715,null,0,18.005379148367481,null,18.005379148367481,null,null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,5.9370652467211489,17.98401729763113,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,10.349495828911824,11.509659557850924,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,326.93626800780163,297.64759993769724,0.47318748824887652,56.609269742668232,0.97276219837106725,0.35794850877198742,null,0,17.98401729763113,null,17.98401729763113,null,null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,5.9302148988207355,17.962641824493808,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,10.279075222222373,11.444948157019814,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,326.81027050864009,297.51642896653095,0.47302143161407778,56.562787655249281,0.97248558813058283,0.35782931302886062,null,0,17.962641824493808,null,17.962641824493808,null,null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,5.9233602101028167,17.941252806492876,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,10.209111610791199,11.380600586706585,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,326.68432550843653,297.38531961118662,0.47285542531876085,56.516341510516583,0.97220900535968202,0.35770943158659746,null,0,17.941252806492876,null,17.941252806492876,null,null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,5.9165012053709791,17.919850321024175,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,10.139602169022989,11.316614801326622,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,326.55843298531641,297.25427183401894,0.47268946934499029,56.469931279971888,0.97193245007828855,0.35758886466173162,null,0,17.919850321024175,null,17.919850321024175,null,null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,5.9096379093833775,17.898434445341771,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,10.070544087833561,11.252988766796317,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,326.43259291741424,297.12328559741786,0.47252356367484888,56.423556935142955,0.97165592230631714,0.35746761247097125,null,0,17.898434445341771,null,17.898434445341771,null,null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,5.9027703468529804,17.877005256558739,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,10.001934574560826,11.189720460468404,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,326.30680528287371,296.99236086380949,0.47235770829043716,56.377218447584539,0.97137942206367434,0.35734567523120458,null,0,17.877005256558739,null,17.877005256558739,null,null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,5.8958985424475214,17.855562831647013,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,9.933770852875659,11.126807871067662,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,326.18107005984763,296.86149759565563,0.47219190317387388,56.330915788877974,0.97110294937025732,0.35722305315949493,null,0,17.855562831647013,null,17.855562831647013,null,null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,5.8890225207895286,17.834107247437458,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,9.8660501626932966,11.064248998626972,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,326.05538722649771,296.73069575545355,0.47202614830729556,56.284648930630823,0.97082650424595507,0.3570997464730814,null,0,17.834107247437458,null,17.834107247437458,null,null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,5.8821423064564051,17.812638580620138,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,9.7987697600852943,11.002041854423741,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,325.92975676099508,296.59995530573639,0.47186044367285668,56.238417844477482,0.97055008671064691,0.35697575538937598,null,0,17.812638580620138,null,17.812638580620138,null,null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,5.8752579239805858,17.791156907744799,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,9.7319269171920109,10.940184460916685,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,325.80417864151974,296.46927620907297,0.4716947892527294,56.192222502078977,0.97027369678420461,0.35685108012597033,null,0,17.791156907744799,null,17.791156907744799,null,null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,5.8683693978494365,17.769662305220564,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,9.6655189221350799,10.878674851682961,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,325.67865284626083,296.33865842806722,0.47152918502910396,56.146062875122198,0.96999733448649006,0.35672572090063109,null,0,17.769662305220564,null,17.769662305220564,null,null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,5.8614767525054372,17.748154849316485,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,9.5995430789307754,10.817511071355648,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,325.55317935341662,296.20810192535913,0.47136363098418793,56.099938935321291,0.96972099983735682,0.35659967793129799,null,0,17.748154849316485,null,17.748154849316485,null,null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,5.8545800123461502,17.726634616161455,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,9.5339967074034391,10.756691175561604,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,325.42775814119443,296.07760666362378,0.47119812710020731,56.053850654416067,0.96944469285665058,0.35647295143608837,null,0,17.726634616161455,null,17.726634616161455,null,null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,5.8476792017243246,17.705101681744555,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,9.4688771430995633,10.696213230859634,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,325.30238918781066,295.94717260557155,0.47103267335940496,56.007798004173026,0.96916841356420635,0.35634554163329324,null,0,17.705101681744555,null,17.705101681744555,null,null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,5.840774344947893,17.683556121914993,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,9.4041817372020802,10.636075314679047,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,325.17707247149082,295.81679971394851,0.47086726974404242,55.961780956384899,0.96889216197985217,0.35621744874137617,null,0,17.683556121914993,null,17.683556121914993,null,null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,5.8338654662802139,17.661998012382909,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,9.3399078564455014,10.576275515258521,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,325.05180797046944,295.6864879515357,0.47070191623639773,55.915799482870852,0.96861593812340629,0.35608867297898272,null,0,17.661998012382909,null,17.661998012382909,null,null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,5.826952589939812,17.640427428718539,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,9.2760528830306193,10.516811931585337,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,324.92659566299011,295.55623728114944,0.47053661281876741,55.869853555476055,0.96833974201467821,0.35595921456492391,null,0,17.640427428718539,null,17.640427428718539,null,null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,5.820035740100681,17.618844446353172,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,9.2126142145405669,10.457682673334952,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,324.80143552730556,295.42604766564131,0.47037135947346537,55.823943146071969,0.96806357367346918,0.35582907371818878,null,0,17.618844446353172,null,17.618844446353172,null,null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,5.8131149408923797,17.597249140579446,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,9.1495892638569121,10.398885860810894,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,324.67632754167761,295.29591906789818,0.47020615618282285,55.778068226556542,0.96778743311957105,0.35569825065794547,null,0,17.597249140579446,null,17.597249140579446,null,null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,5.8061902163997825,17.575641586550553,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,9.0869754590756262,10.340419624885016,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,324.55127168437696,295.16585145084161,0.47004100292918888,55.732228768853304,0.9675113203727671,0.35556674560352741,null,0,17.575641586550553,null,17.575641586550553,null,null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,5.7992615906634875,17.554021859281548,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,9.0247702434245198,10.282282106938069,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,324.4262679336835,295.03584477742845,0.46987589969492954,55.686424744912387,0.96723523545283185,0.35543455877444879,null,0,17.554021859281548,null,17.554021859281548,null,null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,5.7923290876796409,17.532390033648774,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,8.9629710751801301,10.224471458800636,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,324.30131626788625,294.90589901065067,0.46971084646242894,55.640656126709928,0.96695917837953138,0.35530169039039294,null,0,17.532390033648774,null,17.532390033648774,null,null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,5.7853927314000915,17.510746184390332,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,8.9015754275855308,10.16698584269435,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,324.176416665283,294.7760141135347,0.46954584321408804,55.594922886247815,0.96668314917262155,0.35516814067122032,null,0,17.510746184390332,null,17.510746184390332,null,null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,5.7784525457323959,17.489090386106145,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,8.840580788768353,10.109823431173497,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,324.05156910418089,294.64619004914232,0.46938088993232568,55.549224995554226,0.96640714785185144,0.35503390983696109,null,0,17.489090386106145,null,17.489090386106145,null,null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,5.7715085545399525,17.46742271325833,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,8.7799846616593502,10.052982407066914,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,323.92677356289585,294.51642678056976,0.46921598659957769,55.503562426683146,0.96613117443695939,0.35489899810782299,null,0,17.46742271325833,null,17.46742271325833,null,null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,5.7645607816419631,17.445743240171094,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,8.7197845639111229,9.9964609634202155,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,323.80203001975303,294.38672427094855,0.46905113319829744,55.45793515171485,0.96585522894767617,0.35476340570418174,null,0,17.445743240171094,null,17.445743240171094,null,null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,5.7576092508135508,17.424052041031121,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,8.6599780278174805,9.9402573034383561,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,323.67733845308652,294.25708248344421,0.46888632971095529,55.41234314275502,0.96557931140372333,0.35462713284659059,null,0,17.424052041031121,null,17.424052041031121,null,null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,5.7506539857858092,17.40234918988768,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,8.6005626002330793,9.8843696404285168,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,323.55269884123948,294.12750138125756,0.46872157612003923,55.366786371935547,0.96530342182481355,0.3544901797557739,null,0,17.40234918988768,null,17.40234918988768,null,null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,5.7436950102458191,17.380634760652722,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,8.5415358424934258,9.8287961977433014,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,323.42811116256399,293.99798092762381,0.46855687240805427,55.321264811414153,0.96502756023065006,0.35435254665262728,null,0,17.380634760652722,null,17.380634760652722,null,null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,5.736732347836706,17.35890882710105,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,8.4828953303353138,9.7735352087242493,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,323.30357539542138,293.8685210858128,0.46839221855752272,55.275778433374228,0.96475172664092856,0.35421423375821787,null,0,17.35890882710105,null,17.35890882710105,null,null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,5.7297660221578104,17.33717146287082,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,8.4246386538178228,9.718584916645689,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,323.17909151818168,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":293.73912181912874},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.46822761455098388},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":55.230327210024967},0.96447592107533453,0.3540752412937907,null,0,17.33717146287082,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":17.33717146287082},null,null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,165.84021638283727,5.7227960567645431,17.315422741463127,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,8.3667634172432486,9.6639435746588873,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":323.05465950922411},293.60978309091047,0.46806306037099416,55.184911113601459,{"$f":"(1-($H$34+273)/(C192+273))/(1-($H$34+273)/($H$17+273))","v":0.96420014355354555},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.35393556948075516},null,0,17.315422741463127,null,17.315422741463127,null,null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":165.77111629267776},{"$f":"V684*T684/3.413","v":5.7158224751686211},{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":17.293662736242727},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":8.309267239078979},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":9.6096094457365098},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,322.93027934693703,293.48050486453144,0.46789855600012747,55.139530116364426,0.96392439409522979,0.35379521854069712,null,{"$f":"IF(X683>0,X683,IF(J684=0,0,B684))","v":0},{"$f":"IF(X683>0,Y683,E684)","v":17.293662736242727},null,17.293662736242727,null,null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,165.70204499422249,5.7088453008380542,17.271891520437986,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,8.2521477518793844,9.5555808026174116,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,322.80595100971755,293.35128710339905,0.46773410142097432,55.094184190600146,0.96364867272004651,0.35365418869537552,null,0,17.271891520437986,null,17.271891520437986,null,null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,5.7018645571971041,17.250109167140771,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,8.1954026022080448,9.5018559277517252,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,322.68167447597187,293.22212977095529,0.4675696966161425,55.048873308620614,0.96337297944764666,0.35351248016671438,null,0,17.250109167140771,null,17.250109167140771,null,null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,5.694880267626619,17.228315749307466,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,8.1390294505609315,9.4484331132462547,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,322.55744972411532,293.09303283067658,0.46740534156825658,55.00359744276372,0.96309731429767165,0.35337009317681883,null,0,17.228315749307466,null,17.228315749307466,null,null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,5.6878924554637047,17.206511339757988,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,8.083025971288988,9.3953106608101962,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,322.43327673257198,292.96399624607318,0.46724103625995822,54.958356565392506,0.96282167728975498,0.35322702794795585,null,0,17.206511339757988,null,17.206511339757988,null,null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,5.6809011440020587,17.184696011176786,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,8.0273898525220435,9.3424868817011308,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,322.30915547977514,292.83501998068982,0.46707678067390651,54.91315064889551,0.96254606844351964,0.35308328470256878,null,0,17.184696011176786,null,17.184696011176786,null,null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,5.6739063564919689,17.162869836112861,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,7.972118796092647,9.289960096671356,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,322.18508594416699,292.70610399810545,0.46691257479277654,54.867979665687415,0.96227048777858082,0.35293886366326943,null,0,17.162869836112861,null,17.162869836112861,null,null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,5.6669081161403563,17.1410328869799,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,7.9172105174603189,9.2377286359144986,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,322.06106810419868,292.57724826193294,0.46674841859926092,54.822843588207888,0.96199493531454527,0.35279376505284415,null,0,17.1410328869799,null,17.1410328869799,null,null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,5.6599064461106989,17.119185236056023,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,7.8626627456360083,9.1857908390124248,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,321.93710193833027,292.44845273581893,0.46658431207606871,54.777742388921894,0.96171941107100911,0.35264798909424366,null,0,17.119185236056023,null,17.119185236056023,null,null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,5.6529013695233452,17.097326955484778,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,7.8084732231075025,9.1341450548824703,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,321.81318742503106,292.3197173834447,0.46642025520592628,54.732676040320314,0.96144391506756166,0.35250153601059453,null,0,17.097326955484778,null,17.097326955484778,null,null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,5.6458929094553421,17.075458117274597,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,7.754639705764486,9.0827896417249381,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,321.68932454277905,292.19104216852497,0.46625624797157622,54.6876445149191,0.96116844732378159,0.35235440602519041,null,0,17.075458117274597,null,17.075458117274597,null,null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,5.6388810889406216,17.053578793299376,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,7.7011599628245078,9.0317229669709178,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,321.56551327006127,292.06242705480855,0.46609229035577854,54.642647785259499,0.96089300785923981,0.35220659936149806,null,0,17.053578793299376,null,17.053578793299376,null,null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,5.6318659309699699,17.031689055298376,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,7.6480317767589856,8.9809434072303773,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,321.44175358537382,291.9338720060781,0.46592838234130923,54.597685823908392,0.96061759669349733,0.35205811624314964,null,0,17.031689055298376,null,17.031689055298376,null,null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,5.6248474584911943,17.009788974876759,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,7.5952529432198865,8.9304493482405665,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,321.31804546722162,291.80537698615001,0.4657645239109614,54.552758603457704,0.96034221384610707,0.35190895689395341,null,0,17.009788974876759,null,17.009788974876759,null,null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,5.6178256944089666,16.987878623505082,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,7.5428212709662832,8.8802391848146893,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,321.19438889411867,291.67694195887447,0.46560071504754502,54.507866096524509,0.96006685933661262,0.35175912153787903,null,0,16.987878623505082,null,16.987878623505082,null,null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,5.6108006615851798,16.965958072520422,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,7.4907345817920312,8.8303113207908872,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,321.07078384458788,291.54856688813538,0.46543695573388627,54.463008275751406,0.95979153318454846,0.35160861039907393,null,0,16.965958072520422,null,16.965958072520422,null,null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,5.6037723828387227,16.944027393125666,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,7.4389907104529653,8.7806641689814864,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,320.94723029716101,291.42025173785032,0.46527324595282787,54.418185113806118,0.95951623540944098,0.35145742370184807,null,0,16.944027393125666,null,16.944027393125666,null,null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,5.5967408809456964,16.922086656390189,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,7.3875875045950927,8.731296151122546,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,320.82372823037895,291.29199647197038,0.46510958568722988,54.373396583381151,0.95924096603080633,0.35130556167068577,null,0,16.922086656390189,null,16.922086656390189,null,null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,5.5897061786394158,16.900135933249853,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,7.3365228246828398,8.6822056978236919,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,320.70027762279136,291.16380105448042,0.46494597491996786,54.32864265719482,0.95896572506815214,0.35115302453023539,null,0,16.900135933249853,null,16.900135933249853,null,null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,5.5826682986104812,16.878175294507237,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,7.2857945439277589,8.6333912485182172,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,320.57687845295692,291.03566544939849,0.46478241363393452,54.283923307989909,0.95869051254097781,0.35099981250531892,null,0,16.878175294507237,null,16.878175294507237,null,null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,5.5756272635067745,16.856204810831635,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,7.2354005482174912,8.5848512514134772,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,320.45353069944326,290.90758962077643,0.46461890181203908,54.239238508534527,0.95841532846877331,0.35084592582092233,null,0,16.856204810831635,null,16.856204810831635,null,null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,5.568583095933616,16.834224552759522,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,7.1853387360452974,8.5365841634415567,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,320.33023434082691,290.77957353269937,0.46445543943720696,54.194588231621822,0.95814017287101916,0.35069136470220341,null,0,16.834224552759522,null,16.834224552759522,null,null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,5.5615358184537387,16.812234590694491,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,7.1356070184396989,8.4885884502102193,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,320.20698935569328,290.65161714928587,0.46429202649238016,54.149972450069981,0.95786504576718723,0.35053612937448647,null,0,16.812234590694491,null,16.812234590694491,null,null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,5.5544854535873665,16.790234994907483,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,7.0862033188946096,8.4408625859541235,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,320.08379572263681,290.52372043468779,0.46412866296051686,54.105391136722204,0.95758994717674084,0.35038022006326364,null,0,16.790234994907483,null,16.790234994907483,null,null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,5.547432023812255,16.768225835536935,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,7.0371255732997868,8.3934050534863296,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,319.96065342026071,290.39588335309008,0.46396534882459189,54.060844264446217,0.95731487711913388,0.35022363699419695,null,0,16.768225835536935,null,16.768225835536935,null,null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,5.5403755515637947,16.746207182589085,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,6.9883717298716874,8.3462143441500576,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,319.83756242717732,290.2681058687113,0.46380208406759632,54.016331806135184,0.95703983561381145,0.35006638039311494,null,0,16.746207182589085,null,16.746207182589085,null,null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,5.5333160592350268,16.724179105938031,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,6.9399397490845764,8.2992889577707345,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,319.71452272200776,290.14038794580313,0.46363886867253751,53.971853734706997,0.95676482268020924,0.3499084504860146,null,0,16.724179105938031,null,16.724179105938031,null,null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,5.526253569176605,16.702141675325592,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,6.8918276036019055,8.2526274026083026,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,319.59153428338198,290.01272954865004,0.46347570262243903,53.92741002310413,0.95648983833775458,0.34974984749905635,null,0,16.702141675325592,null,16.702141675325592,null,null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,5.5191881036970889,16.680094960362261,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,6.8440332782084807,8.2062281953097962,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,319.46859708993895,289.88513064157002,0.46331258590034069,53.88300064429427,0.95621488260586518,0.34959057165857432,null,0,16.680094960362261,null,16.680094960362261,null,null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,5.5121196850627143,16.658039030526449,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,6.7965547697422739,8.1600898608621879,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,319.34571112032654,289.75759118891381,0.46314951848929869,53.838625571269489,0.95593995550395083,0.34943062319106383,null,0,16.658039030526449,null,16.658039030526449,null,null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,5.5050483354976993,16.635973955165461,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,6.749390087027292,8.1142109325455039,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,319.22287635320151,289.63011115506544,0.46298650037238526,53.794284777046954,0.95566505705141014,0.34927000232319211,null,0,16.635973955165461,null,16.635973955165461,null,null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,5.4979740771840904,16.613899803495016,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,6.7025372508061833,8.0685899518861799,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,319.1000927672294,289.50269050444155,0.46282353153268879,53.749978234668276,0.95539018726763503,0.34910870928178911,null,0,16.613899803495016,null,16.613899803495016,null,null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,5.490896932261971,16.591816644599898,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,6.6559942936736602,8.0232254686107218,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,318.97736034108482,289.37532920149209,0.46266061195331404,53.705705917199936,0.95511534617200711,0.34894674429385436,null,0,16.591816644599898,null,16.591816644599898,null,null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,5.4838169228294227,16.569724547433811,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,6.6097592600099171,7.9781160405995823,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,318.85467905345109,289.24802721069955,0.46249774161738127,53.66146779773311,0.95484053378389944,0.34878410758655159,null,0,16.569724547433811,null,16.569724547433811,null,null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,5.4767340709425874,16.547623580819611,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,6.5638302059145577,7.9332602338413212,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,318.73204888302052,289.12078449657946,0.46233492050802777,53.617263849383306,0.95456575012267586,0.34862079938721158,null,0,16.547623580819611,null,16.547623580819611,null,null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,5.4696483986158047,16.525513813449713,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,6.5182051991409189,7.8886566223870274,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,318.60946980849434,288.99360102368007,0.46217214860840589,53.573094045291072,0.9542909952076909,0.34845681992333238,null,0,16.525513813449713,null,16.525513813449713,null,null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,5.4625599278215073,16.503395313885761,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,6.4728823190304343,7.8443037883049769,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,318.48694180858251,288.8664767565823,0.46200942590168476,53.528958358621082,0.95401626905829073,0.34829216942257474,null,0,16.503395313885761,null,16.503395313885761,null,null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,5.4554686804904637,16.481268150559401,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,6.4278596564477715,7.8002003216355646,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,318.36446486200401,288.73941165989982,0.46184675237104883,53.484856762562913,0.95374157169381213,0.34812684811276912,null,0,16.481268150559401,null,16.481268150559401,null,null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,5.448374678511704,16.459132391772037,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,6.3831353137158979,7.7563448203464764,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,318.24203894748655,288.61240569827908,0.4616841279996991,53.440789230330552,0.95346690313358229,0.34796085622190998,null,0,16.459132391772037,null,16.459132391772037,null,null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,5.4412779437325396,16.436988105694891,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,6.3387074045516032,7.7127358902881289,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,318.11966404376682,288.48545883639872,0.46152155277085211,53.396755735162145,0.95319226339692031,0.3477941939781552,null,0,16.436988105694891,null,16.436988105694891,null,null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,5.4341784979587748,16.414835360369672,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,6.2945740540015773,7.669372145149338,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,317.99734012959027,288.35857103897035,0.46135902666774059,53.352756250320652,0.95291765250313565,0.34762686160983164,null,0,16.414835360369672,null,16.414835360369672,null,null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,5.4270763629546233,16.392674223708319,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,6.2507333983784648,7.6262522064132572,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,317.87506718371134,288.2317422707381,0.46119654967361307,53.308790749093447,0.95264307047152896,0.34745885934542825,null,0,16.392674223708319,null,16.392674223708319,null,null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,5.4199715604428018,16.370504763493276,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,6.2071835851974431,7.5833747033135488,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,317.7528451848932,288.10497249647824,0.4610341217717337,53.26485920479206,0.95236851732139149,0.34729018741360057,null,0,16.370504763493276,null,16.370504763493276,null,null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,5.4128641121046046,16.348327047377737,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,6.1639227731131303,7.5407382727908177,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,317.63067411190787,287.97826168099959,0.46087174294538263,53.220961590752466,0.9520939930720056,0.34712084604316934,null,0,16.348327047377737,null,16.348327047377737,null,null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,5.4057540395798966,16.326141142885628,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,6.120949131856694,7.4983415594492682,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,317.5085539435363,287.85160978914348,0.46070941317785569,53.177097880335083,0.95181949774264463,0.34695083546311667,null,0,16.326141142885628,null,16.326141142885628,null,null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,5.3986413644672364,16.303947117411973,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,6.0782608421734432,7.4561832155136232,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,317.38648465856824,287.72501678578351,0.46054713245246476,53.133268046924485,0.95154503135257285,0.34678015590259192,null,0,16.303947117411973,null,16.303947117411973,null,null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,5.3915261083239132,16.281745038223029,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,6.0358560957606517,7.4142619007862782,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,317.26446623580222,287.59848263582552,0.46038490075253707,53.089472063929605,0.95127059392104563,0.34660880759090901,null,0,16.281745038223029,null,16.281745038223029,null,null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,5.3844082926659462,16.259534972456283,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,5.9937330952056378,7.3725762826046939,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,317.14249865404571,287.47200730420752,0.46022271806141585,53.04570990478345,0.95099618546730869,0.34643679075754458,null,0,16.259534972456283,null,16.259534972456283,null,null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,5.3772879389682036,16.237316987120803,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,5.9518900539243189,7.3311250357990412,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,317.02058189211493,287.34559075589999,0.46006058436245983,53.001981542943497,0.95072180601059897,0.34626410563213916,null,0,16.237316987120803,null,16.237316987120803,null,null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,5.3701650686643951,16.21509114909723,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,5.9103251960999126,7.2899068426500557,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,316.89871592883492,287.21923295590523,0.45989849963904345,52.958286951891068,0.95044745557014421,0.34609075244449722,null,0,16.21509114909723,null,16.21509114909723,null,null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,5.3630397031472201,16.192857525138251,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,5.8690367566221724,7.2489203928471708,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,316.77690074303962,287.09293386925799,0.45973646387455674,52.914626105132072,0.9501731341651628,0.3459167314245879,null,0,16.192857525138251,null,16.192857525138251,null,null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,5.3559118637682959,16.170616181868347,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,5.8280229810266313,7.208164383446845,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,316.65513631357175,286.96669346102482,0.45957447705240556,52.870998976195978,0.94989884181486561,0.34574204280254367,null,0,16.170616181868347,null,16.170616181868347,null,null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,5.3487815718382974,16.148367185784259,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,5.7872821254344551,7.1676375188311532,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,316.53342261928287,286.84051169630442,0.45941253915601105,52.827405538636782,0.94962457853845217,0.34556668680865887,null,0,16.148367185784259,null,16.148367185784259,null,null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,5.3416488486269555,16.126110603254954,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,5.7468124564923935,7.1273385106665907,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,316.41175963903322,286.71438854022745,0.45925065016880967,52.783845766032528,0.9493503443551139,0.34539066367338939,null,0,16.126110603254954,null,16.126110603254954,null,null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,5.3345137153631841,16.103846500522046,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,5.7066122513132358,7.0872660778631271,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,316.29014735169199,286.5883239579565,0.45908881007425412,52.740319631984903,0.94907613928403312,0.3452139736273595,null,0,16.103846500522046,null,16.103846500522046,null,null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,5.3273761932350565,16.081574943699707,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,5.6666797974163625,7.0474189465334716,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,316.16858573613723,286.46231791468608,0.45892701885581205,52.696827110119955,0.94880196334438327,0.34503661690135218,null,0,16.081574943699707,null,16.081574943699707,null,null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,5.3202363033898612,16.059295998774854,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,5.6270133926687285,7.0077958499525845,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,316.04707477125555,286.33637037564245,0.45876527649696658,52.65336817408749,0.94852781655532836,0.34485859372631256,null,0,16.059295998774854,null,16.059295998774854,null,null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,5.3130940669342444,16.037009731607569,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,5.5876113452262111,6.9683955285174015,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,315.92561443594258,286.21048130608386,0.45860358298121634,52.60994279756153,0.94825369893602296,0.34467990433335094,null,0,16.037009731607569,null,16.037009731607569,null,null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,5.3059495049341239,16.014716207930867,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,5.5484719734750598,6.9292167297067992,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,315.80420470910263,286.08465067130032,0.45844193829207552,52.566550954239801,0.94797961050561241,0.34450054895373633,null,0,16.014716207930867,null,16.014716207930867,null,null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,5.2988026384148714,15.992415493351233,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,5.5095936059738833,6.8902582080417671,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,315.68284556964892,285.95887843661336,0.45828034241307353,52.523192617843875,0.94770555128323419,0.34432052781890382,null,0,15.992415493351233,null,15.992415493351233,null,null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,5.2916534883612405,15.970107653348412,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,5.4709745813957165,6.8515187250458274,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,315.56153699650326,285.83316456737623,0.45811879532775507,52.479867762119142,0.94743152128801489,0.34413984116044638,null,0,15.970107653348412,null,15.970107653348412,null,null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,5.2845020757175645,15.947792753276024,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,5.4326132484706449,6.8129970492056557,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,315.44027896859643,285.70750902897402,0.4579572970196803,52.436576360835062,0.94715752053907332,0.3439584892101224,null,0,15.947792753276024,null,15.947792753276024,null,null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,5.277348421387682,15.925470858361338,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,5.3945079659284483,6.7746919559319316,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,315.31907146486787,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":285.58191178682324},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.45779584747242469},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":52.39331838778466},0.94688354905551864,0.34377647219985025,null,0,15.925470858361338,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":15.925470858361338},null,null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,161.47535802452717,5.2701925462350179,15.903142033705501,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,5.3566571024417007,6.7366022275204145,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":315.19791446426592},285.45637280637209,0.45763444666957903,52.350093816784778,{"$f":"(1-($H$34+273)/(C256+273))/(1-($H$34+273)/($H$17+273))","v":0.94660960685645024},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.34359379036170834},null,0,15.903142033705501,null,15.903142033705501,null,null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":161.40807662535028},{"$f":"V748*T748/3.413","v":5.2630344710826931},{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":15.880806344283913},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":5.3190590365692128},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":6.6987266531132255},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,315.07680794574753,285.3308920531,0.45747309459474889,52.306902621676073,0.94633569396095962,0.34341044392793851,null,{"$f":"IF(X747>0,X747,IF(J748=0,0,B748))","v":0},{"$f":"IF(X747>0,Y747,E748)","v":15.880806344283913},null,15.880806344283913,null,null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,161.34082326008971,5.2558742167135186,15.858463854946189,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,5.2817121566996317,6.6610640286603644,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,314.95575188827848,285.20546949251832,0.45731179123155558,52.263744776322994,0.94606181038812753,0.34322643313094187,null,0,15.858463854946189,null,15.858463854946189,null,null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,5.2487118038700649,15.836114630416377,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,5.2446148609954184,6.6236131568814267,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,314.83474627083348,285.08010509016941,0.45715053656363541,52.220620254613351,0.94578795615702704,0.34304175820328286,null,0,15.836114630416377,null,15.836114630416377,null,null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,5.2415472532546623,15.813758735292966,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,5.2077655573370487,6.586372847227544,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,314.71379107239568,284.9547988116272,0.45698933057464003,52.1775290304588,0.94551413128672146,0.34285641937768208,null,0,15.813758735292966,null,15.813758735292966,null,null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,5.234380585529621,15.791396234049563,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,5.1711626632677294,6.549341915843538,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,314.59288627195724,284.82955062249692,0.45682817324823571,52.134471077794728,0.94524033579626465,0.34267041688702743,null,0,15.791396234049563,null,15.791396234049563,null,null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,5.2272118213170424,15.769027191034313,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,5.1348046059379842,6.5125191855302837,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,314.47203184851895,284.70436048841509,0.45666706456810441,52.09144637057986,0.94496656970470116,0.34248375096436146,null,0,15.769027191034313,null,15.769027191034313,null,null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,5.220040981199042,15.746651670470593,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,5.0986898220509529,6.475903485707291,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,314.35122778109047,284.57922837504952,0.45650600451794315,52.048454882796534,0.94469283303106721,0.34229642184288961,null,0,15.746651670470593,null,15.746651670470593,null,null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,5.2128680857177576,15.724269736457027,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,5.0628167578077496,6.4394936523754867,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,314.2304740486901,284.45415424809937,0.45634499308146342,52.005496588451024,0.9444191257943888,0.34210842975597522,null,0,15.724269736457027,null,15.724269736457027,null,null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,5.2056931553753767,15.701881452967589,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,5.0271838688531449,6.4032885280802176,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,314.10977063034488,284.32913807329464,0.45618403024239224,51.962571461572622,0.94414544801368339,0.34191977493714376,null,0,15.701881452967589,null,15.701881452967589,null,null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,5.1985162106342155,15.679486883851839,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,4.9917896202215628,6.3672869618744494,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,313.98911750509063,284.20417981639667,0.45602311598447159,51.919679476214156,0.94387179970795909,0.34173045762008075,null,0,15.679486883851839,null,15.679486883851839,null,null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,5.1913372719167636,15.65708609283506,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,4.9566324862833406,6.3314878092821845,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,313.86851465197191,284.07927944319795,0.45586225029145838,51.876820606452185,0.94359818089621483,0.34154047803862969,null,0,15.65708609283506,null,15.65708609283506,null,null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,5.1841563596057014,15.634679143518325,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,4.9217109506912422,6.2958899322620745,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,313.74796205004202,283.95443691952198,0.45570143314712436,51.833994826386572,0.94332459159744009,0.3413498364267924,null,0,15.634679143518325,null,15.634679143518325,null,null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,5.1769734940440015,15.612266099378791,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,4.8870235063273295,6.2604921991712441,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,313.62745967836287,283.82965221122305,0.45554066453525638,51.79120211014029,0.94305103183061512,0.34115853301873311,null,0,15.612266099378791,null,15.612266099378791,null,null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,5.169788695534991,15.589847023769922,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,4.8525686552500824,6.2252934847293178,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,313.50700751600533,283.70492528418674,0.45537994443965607,51.748442431860155,0.9427775016147113,0.34096656804877429,null,0,15.589847023769922,null,15.589847023769922,null,null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,5.1626019843422934,15.567421979921283,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,4.8183449086416736,6.1902926699826466,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,313.3866055420487,283.58025610432935,0.45521927284413982,51.705715765716036,0.94250400096869058,0.34077394175139392,null,0,15.567421979921283,null,15.567421979921283,null,null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,5.15541338068999,15.544991030939057,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,4.7843507867557387,6.1554886422687378,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,313.26625373558124,283.45564463759814,0.45505864973253934,51.663022085901076,0.94223052991150602,0.34058065436123131,null,0,15.544991030939057,null,15.544991030939057,null,null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,5.1482229047626902,15.52255423980626,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,4.7505848188653301,6.1208802951808829,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,313.14595207569982,283.33109084997125,0.45489807508870067,51.620361366631926,0.94195708846210036,0.34038670611308641,null,0,15.52255423980626,null,15.52255423980626,null,null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,5.1410305767054556,15.500111669382511,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,4.7170455432110066,6.0864665285329824,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,313.02570054150999,283.2065947074575,0.45473754889648482,51.577733582148255,0.94168367663940811,0.34019209724191413,null,0,15.500111669382511,null,15.500111669382511,null,null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,5.1338364166239403,15.477663382404449,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,4.6837315069494005,6.0522462483245771,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,312.90549911212605,283.08215617609653,0.45457707113976759,51.53513870671307,0.94141029446235458,0.33999682798282804,null,0,15.477663382404449,null,15.477663382404449,null,null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,5.126640444584444,15.455209441485932,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,4.6506412661019843,6.0182183667060691,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,312.78534776667107,282.95777522195885,0.45441664180243962,51.492576714612653,0.94113694194985509,0.33980089857110052,null,0,15.455209441485932,null,15.455209441485932,null,null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,5.1194426806139495,15.432749909118122,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,4.6177733855040746,5.9843818019441342,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,312.66524648427668,282.83345181114544,0.45425626086840604,51.450047580156365,0.94086361912081662,0.33960430924216267,null,0,15.432749909118122,null,15.432749909118122,null,null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,5.1122431447001171,15.410284847669486,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,4.5851264387540844,5.9507354783873421,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,312.54519524408335,282.70918590978795,0.45409592832158702,51.407551277676589,0.9405903259941355,0.33940706023160111,null,0,15.410284847669486,null,15.410284847669486,null,null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,5.1050418567914733,15.387814319386381,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,4.5526990081632155,5.9172783264319548,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,312.42519402523999,282.58497748404864,0.45393564414591686,51.365087781529041,0.94031706258870085,0.33920915177516381,null,0,15.387814319386381,null,15.387814319386381,null,null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,5.0978388367972629,15.365338386392592,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,4.5204896847051028,5.8840092824879262,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,312.30524280690457,282.46082650012056,0.45377540832534508,51.322657066092574,0.94004382892339033,0.33901058410874901,null,0,15.365338386392592,null,15.365338386392592,null,null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,5.0906341045876973,15.342857110690103,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,4.4884970679661,5.8509272889450932,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,312.18534156824342,282.33673292422685,0.4536152208438356,51.280259105768693,0.93977062501707376,0.33881135746842028,null,0,15.342857110690103,null,15.342857110690103,null,null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,5.0834276799938811,15.320370554158869,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,4.4567197660955236,5.8180312941395558,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,312.0654902884317,282.21269672262144,0.45345508168536669,51.237893874982433,0.93949745088861147,0.33861147209039266,null,0,15.320370554158869,null,15.320370554158869,null,null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,5.0762195828079184,15.297878778557157,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,4.4251563957563347,5.7853202523202372,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,311.94568894665326,282.08871786158875,0.4532949908339316,51.195561348181627,0.93922430655685418,0.33841092821104074,null,0,15.297878778557157,null,15.297878778557157,null,null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,5.0690098327828954,15.27538184552148,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,4.3938055820759647,5.7527931236156498,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,311.82593752210056,281.96479630744329,0.4531349482735379,51.153261499836987,0.93895119204064348,0.3382097260668932,null,0,15.27538184552148,null,15.27538184552148,null,null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,5.0617984496330317,15.252879816567075,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,4.3626659585975558,5.7204488740008301,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,311.70623599397476,281.8409320265302,0.4529749539882077,51.110994304442272,0.93867810735881119,0.33800786589463816,null,0,15.252879816567075,null,15.252879816567075,null,null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,5.0545854530336687,15.230372753087863,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,4.3317361672313126,5.6882864752644746,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,311.58658434148566,281.7171249852247,0.45281500796197766,51.068759736514096,0.93840505253018103,0.33780534793111988,null,0,15.230372753087863,null,15.230372753087863,null,null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,5.0473708626213112,15.207860716356587,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,4.301014858206166,5.6563049049762455,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,311.46698254385177,281.59337514993263,0.45265511017889887,51.026557770592206,0.93813202757356573,0.33760217241333623,null,0,15.207860716356587,null,15.207860716356587,null,null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,5.0401546979937102,15.185343767525056,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,4.2705006900217244,5.6245031464542752,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,311.34743058030028,281.46968248708987,0.45249526062303685,50.984388381239086,0.93785903250777092,0.33739833957844306,null,0,15.185343767525056,null,15.185343767525056,null,null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,5.0329369787098157,15.162821967624016,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,4.240192329400374,5.592880188732841,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,311.22792843006687,281.34604696316228,0.45233545927847169,50.942251543039731,0.93758606735159022,0.33719384966374855,null,0,15.162821967624016,null,15.162821967624016,null,null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,5.0257177242900806,15.140295377564081,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,4.2100884512399324,5.5614350265302317,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,311.10847607239606,281.22246854464629,0.45217570612929753,50.900147230602556,0.93731313212381073,0.33698870290672417,null,0,15.140295377564081,null,15.140295377564081,null,null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,5.0184969542161975,15.117764058134926,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,4.1801877385660724,5.53016666021679,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,310.98907348654097,281.09894719806823,0.45201600115962332,50.858075418558343,0.93704022684320776,0.33678289954499041,null,0,15.117764058134926,null,15.117764058134926,null,null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,5.0112746879313086,15.095228070005925,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,4.1504888824853845,5.4990740957831132,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,310.86972065176332,280.97548288998445,0.45185634435357208,50.816036081560696,0.93676735152854917,0.33657643981632385,null,0,15.095228070005925,null,15.095228070005925,null,null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,5.0040509448400492,15.072687473726308,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,4.1209905821386084,5.4681563448085031,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,310.75041754733348,280.85207558698153,0.45169673569528118,50.774029194286129,0.93649450619859254,0.33636932395865599,null,0,15.072687473726308,null,15.072687473726308,null,null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,4.9968257443086577,15.050142329725489,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,4.0916915446540827,5.4374124244294952,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,310.63116415253052,280.72872525567595,0.4515371751689024,50.732054731433749,0.93622169087208629,0.33616155221007898,null,0,15.050142329725489,null,15.050142329725489,null,null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,4.9895991056647873,15.027592698312482,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,4.0625904851012615,5.4068413573086378,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,310.51196044664204,280.60543186271406,0.45137766275860164,50.690112667725231,0.93594890556776966,0.33595312480882944,null,0,15.027592698312482,null,15.027592698312482,null,null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,4.9823710481979067,15.005038639677153,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,4.0336861264449491,5.376442171603415,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,310.3928064089643,280.48219537477235,0.45121819844855909,50.648202977905214,0.93567615030437212,0.33574404199330921,null,0,15.005038639677153,null,15.005038639677153,null,null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,4.9751415911590202,14.982480213889344,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,4.0049771994992094,5.3462139009353598,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,310.27370201880228,280.35901575855695,0.4510587822229693,50.606325636740621,0.93540342510061414,0.33553430400206719,null,0,14.982480213889344,null,14.982480213889344,null,null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,4.9679107537609086,14.95991748089963,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,3.9764624428819637,5.3161555843593264,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,310.15464725546951,280.23589298080401,0.450899414066041,50.564480619021111,0.93513072997520719,0.3353239110738091,null,0,14.95991748089963,null,14.95991748089963,null,null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,4.9606785551781938,14.937350500539512,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,3.9481406029696768,5.2862662663329436,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,310.03564209828812,280.11282700827962,0.45074009396199682,50.522667899559252,0.93485806494685275,0.33511286344739677,null,0,14.937350500539512,null,14.937350500539512,null,null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,4.9534450145471842,14.914779332520943,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,3.9200104338521169,5.2565449966862428,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,309.91668652658888,279.9898178077791,0.45058082189507404,50.480887453189354,0.93458543003424355,0.33490116136184173,null,0,14.914779332520943,null,14.914779332520943,null,null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,4.9462101509662029,14.892204036437349,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,3.8920706972877461,5.2269908305914443,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,309.79778051971118,279.86686534612824,0.45042159784952357,50.439139254769231,0.93431282525606174,0.33468880505631232,null,0,14.892204036437349,null,14.892204036437349,null,null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,4.9389739834954343,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,3.8643201626589598,5.197602828532931,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,309.67892405700303,279.74396959018191,0.45026242180961068,50.397423279178469,0.93404025063098206,0.33447579477013095,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,309.56011711782105,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":279.62113050682501},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.45010329375961483},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":50.355739501319448},0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":14.869624671763148},null,null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":309.56011711782105},279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($H$34+273)/(C320+273))/(1-($H$34+273)/($H$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.33426213074276978},null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":158.34324838761333},{"$f":"V812*T812/3.413","v":4.9317365311570169},{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":14.869624671763148},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,{"$f":"IF(X811>0,X811,IF(J812=0,0,B812))","v":0},{"$f":"IF(X811>0,Y811,E812)","v":14.869624671763148},null,14.869624671763148,null,null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,309.56011711782105,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":279.62113050682501},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.45010329375961483},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":50.355739501319448},0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":14.869624671763148},null,null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":309.56011711782105},279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($H$34+273)/(C384+273))/(1-($H$34+273)/($H$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.33426213074276978},null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":158.34324838761333},{"$f":"V876*T876/3.413","v":4.9317365311570169},{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":14.869624671763148},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,{"$f":"IF(X875>0,X875,IF(J876=0,0,B876))","v":0},{"$f":"IF(X875>0,Y875,E876)","v":14.869624671763148},null,14.869624671763148,null,null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":309.56011711782105},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":279.62113050682501},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.45010329375961483},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":50.355739501319448},0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":14.869624671763148},null,null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($H$34+273)/(C448+273))/(1-($H$34+273)/($H$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.33426213074276978},null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":158.34324838761333},{"$f":"V940*T940/3.413","v":4.9317365311570169},{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":14.869624671763148},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,{"$f":"IF(X939>0,X939,IF(J940=0,0,B940))","v":0},{"$f":"IF(X939>0,Y939,E940)","v":14.869624671763148},null,14.869624671763148,null,null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":309.56011711782105},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":279.62113050682501},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.45010329375961483},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":50.355739501319448},0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":14.869624671763148},null,null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,{"$f":"(1-($H$34+273)/(C512+273))/(1-($H$34+273)/($H$17+273))","v":0.93376770617766824},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.33426213074276978},null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":158.34324838761333},{"$f":"V1004*T1004/3.413","v":4.9317365311570169},{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":14.869624671763148},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,{"$f":"IF(X1003>0,X1003,IF(J1004=0,0,B1004))","v":0},{"$f":"IF(X1003>0,Y1003,E1004)","v":14.869624671763148},null,14.869624671763148,null,null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.9317365311570169,14.869624671763148,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,309.56011711782105,279.62113050682501,0.45010329375961483,50.355739501319448,0.93376770617766824,0.33426213074276978,null,0,14.869624671763148,null,14.869624671763148,null,null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":2381.6445114271355},{"$f":"SUM(M554:M1034)","v":2637.9725064091376},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.8107587456596}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir F1 10-90s","index":46,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!J47","v":50},{"$f":"Geofluid!J48","v":18.110910990000001},{"$f":"Geofluid!J49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!K47","v":50},{"$f":"Geofluid!K48","v":18.110910990000001},{"$f":"Geofluid!K49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"P10%",null,"P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":175},null,{"$f":"'Summary A1'!M50","v":175}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":347},null,{"$f":"H17*1.8+32","v":347},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":4.1431833221572054},null,{"$f":"'Summary A1'!M56","v":4.1431833221572054},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.4577299798829699},null,{"$f":"H19*1.8","v":7.4577299798829699},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":69.909055555555554},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":69.909055555555554},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L310","v":3786787.6810605885},null,{"$f":"'Summary A1'!M310","v":3802158.61512993},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!L277","v":170.8568166778428},null,{"$f":"'Summary A1'!M277","v":170.8568166778428},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.7800294520638413},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.7800294520638413}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1-P10%'!P12","v":0.30232105873683479},null,{"$f":"'Flash Plant F1-P90%'!P12","v":0.30232105873683479}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!J52","v":17.973510827951017},null,{"$f":"Geofluid!K52","v":17.973510827951017}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L307/F29","v":0.28876866126719236},null,{"$f":"'Summary A1'!M307/H29","v":0.28876866126719236}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":18.81703782841015},null,{"$f":"Geofluid!D52","v":18.81703782841015}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":20576.536413198141},null,{"$f":"H27*H26*H23/1000","v":20660.058546262142}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.15224946887876864},null,{"$f":"'Summary A1'!M237","v":0.17360100224003625}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":576.53641319813846},null,{"$f":"H31*H23/1000","v":660.05854626214409}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":20000.000000000004},null,{"$f":"H30-H32","v":19999.999999999996}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!J46","v":10},null,{"$f":"Geofluid!K46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":24.55},null,{"$f":"'Summary A1'!M179","v":24.55}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":150.44999999999999},null,{"$f":"H17-H35","v":150.44999999999999}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":10000.000000000002},null,{"$f":"0.5*H33","v":9999.9999999999982}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!L61*1000","v":300000},null,{"$f":"'Summary A1'!M61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":14},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":14}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.5683986455047449},null,{"$f":"(H24+273)/(H41+273)","v":1.5683986455047449}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.36240699845913338},null,{"$f":"1-(H41+273)/(H24+273)","v":0.36240699845913338}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":23.87188654215305},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":23.87188654215305}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.90598510519376174},null,{"$f":"L1035/M1035","v":0.90560348972669247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":10.811242037567913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000}]
[]
[null,null,"P10%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.30232105873683479},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":15.290985435811121},null,{"$f":"MIN(AD63:AD543)","v":15.290985435811121},{"$f":"MIN(AE63:AE543)","v":162.44683312088935}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":175},{"$f":"V63*T63/3.413","v":5.4342665993306642},{"$f":"D63*F$23/1000000-F$32/1000","v":20.001877400746238},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":20.001877400746238},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":20.000000000000004},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":339.54227002011703},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":310.81841013596977},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.48971864609795668},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":61.349189437909871},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.30232105873683479},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":20.001877400746238},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":20.001877400746238},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":175},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":174.92708333333334},{"$f":"V64*T64/3.413","v":5.4287179238421155},19.980865744759996,{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":19.868526208941169},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":19.887552884590814},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":339.41102002011706},310.68102003559488,0.48954758105430574,61.299042509796976,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.9998358435758542},0.30225944020433781,{"$f":"V64/V$59","v":0.99979618180501739},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":19.980865744759996},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":19.980865744759996},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":174.96354166666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},0,{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":174.85419704861113},{"$f":"V65*T65/3.413","v":5.4231725179508485},{"$f":"D65*F$23/1000000-F$32/1000","v":19.959866470044471},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":19.73605447822538},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":19.775737986869821},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,339.27982470761708,310.54369521613336,0.48937656799890616,61.248934348589216,0.99967175555021837,0.30219771169280074,0.99959199982776781,null,0.16666666666666666,null,0,19.959866470044471,null,19.959866470044471,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":174.92709346064817},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG65=8,$AH65,0)","v":0}]
[null,0.25,174.78134113317421,5.4176303787356996,19.938879565537821,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,19.604456454954065,19.66455175228425,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,339.1486840598306,310.40643563630283,0.48920560691190296,61.198864923130344,0.99950773589459319,0.30213587304029288,0.99938745353262637,null,0.25,null,0,19.938879565537821,null,19.938879565537821,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":174.89065537877968},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,5.4120915032795782,19.917905020193651,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,19.473726422904356,19.553990646266296,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,339.01759805398075,310.26924125486596,0.4890346977734662,61.1488342022962,0.99934378458049111,0.30207392408471423,0.99918254238340809,null,0.33333333333333331,null,0,19.917905020193651,null,19.917905020193651,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":174.85422741789748},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,5.4065558886694562,19.896942822980943,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,19.343858703032858,19.444051154120753,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,338.88656666730003,310.13211203063065,0.48886384056379206,61.098842154994713,0.99917990157943681,0.30201186466379526,0.99897726584336721,null,0.41666666666666663,null,0,19.896942822980943,null,19.896942822980943,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":174.81780957483889},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,5.4010235319963638,19.875992962884041,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,19.214847653234834,19.334729780913275,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,338.75558987703039,309.99504792244932,0.48869303526310093,61.048888750165844,0.99901608686296617,0.30194969461509669,0.99877162337519676,null,0.49999999999999994,null,0,19.875992962884041,null,19.875992962884041,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":174.78140184644235},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,5.3954944303553649,19.855055428902574,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,19.086687668104855,19.226023051359281,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,338.62466766042337,309.85804888921939,0.48852228185163959,60.998973956781214,0.99885234040262738,0.30188741377600986,0.99856561444102898,null,0.58333333333333326,null,0,19.855055428902574,null,19.855055428902574,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":174.74500422954722},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,5.3899685808455926,19.834130210051576,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,18.959373178699217,19.117927509713489,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,338.4937999947399,309.72111488988298,0.48835158030967929,60.949097743844561,0.99868866216998042,0.30182502198375644,0.99835923850243546,null,0.66666666666666663,null,0,19.834130210051576,null,19.834130210051576,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":174.708616720994},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,5.3844459805702023,19.813217295361305,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,18.832898652299573,19.010439719660027,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,338.36298685725052,309.58424588342683,0.48818093061751677,60.899260080391286,0.99852505213659704,0.30176251907538815,0.99815249502042513,null,0.75,null,0,19.813217295361305,null,19.813217295361305,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":174.67223931762425},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,5.3789266266364031,19.792316673877384,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,18.707258592178434,18.903556264203225,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,338.23222822523502,309.44744182888218,0.48801033275547367,60.849460935488622,0.99836151027406095,0.30169990488778725,0.99794538345544681,null,0.83333333333333337,null,0,19.792316673877384,null,19.792316673877384,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":174.6358720162805},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,5.3734105161554329,19.771428334660673,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,18.582447537365894,18.797273745558979,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,338.10152407598292,309.31070268532505,0.48783978670389716,60.79970027823552,0.99819803655396755,0.30163717925766598,0.99773790326738665,null,0.91666666666666674,null,0,19.771428334660673,null,19.771428334660673,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":174.59951481380651},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,5.3678976462425538,19.750552266787292,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,18.458460062418027,18.691588785046733,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,337.97087438679296,309.17402841187544,0.48766929244315871,60.749978077762506,0.99803463094792411,0.3015743420215668,0.99753005391556926,null,1,null,0,19.750552266787292,null,19.750552266787292,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":174.56316770704686},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,5.3623880140170703,19.729688459348658,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,18.335290777186795,18.58649802298207,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,337.84027913497351,309.03741896769799,0.48749884995365511,60.700294303231885,0.99787129342754999,0.30151139301586238,0.99732183485875792,null,1.0833333333333333,null,0,19.729688459348658,null,19.729688459348658,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":174.52683069284734},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,5.3568816166022861,19.708836901451328,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,18.212934326591242,18.481998118569923,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,337.70973829784236,308.90087431200146,0.48732845921580814,60.650648923837309,0.99770802396447589,0.30144833207675514,0.99711324555515224,null,1.1666666666666665,null,0,19.708836901451328,null,19.708836901451328,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":174.49050376805474},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,5.3513784511255427,19.687997582217157,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,18.091385390390485,18.378085749798363,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,337.57925185272666,308.76439440403885,0.48715812021006422,60.60104190880412,0.99754482253034482,0.30138515904027791,0.99690428546239129,null,1.2499999999999998,null,0,19.687997582217157,null,19.687997582217157,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":174.45418692951694},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,5.3458785147181747,19.667170490783125,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,17.970638682957834,18.274757613332987,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,337.44881977696309,308.62797920310709,0.4869878329168944,60.551473227388954,0.99738168909681124,0.30132187374229302,0.99669495403755004,null,1.333333333333333,null,0,19.667170490783125,null,19.667170490783125,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":174.41788017408282},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,5.3403818045155473,19.646355616301452,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,17.850688953056679,18.172010424411919,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,337.31844204789775,308.49162866854726,0.48681759731679464,60.50194284888002,0.9972186236355417,0.30125847601849309,0.99648525073714211,null,1.4166666666666663,null,0,19.646355616301452,null,19.646355616301452,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":174.38158349860231},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,5.3348883176570032,19.62555294793945,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,17.731530983617528,18.069840916741377,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,337.1881186428862,308.35534275974436,0.48664741339028572,60.452450742596653,0.9970556261182143,0.30119496570440035,0.99627517501711749,null,1.4999999999999996,null,0,19.62555294793945,null,19.62555294793945,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":174.34529689992644},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,5.3293980512859225,19.604762474879699,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,17.613159591516844,17.968245842391852,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,337.05784953929344,308.21912143612724,0.48647728111791255,60.402996877889848,0.99689269651651924,0.30113134263536701,0.9960647263328638,null,1.5833333333333328,null,0,19.604762474879699,null,19.604762474879699,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":174.30902037490725},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,5.3239110025496421,19.583984186319775,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,17.495569627356854,17.86722197169485,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,336.92763471449382,308.08296465716842,0.48630720048024501,60.353581224141465,0.99672983480215815,0.30106760664657484,0.99585390413920505,null,1.6666666666666661,null,0,19.583984186319775,null,19.583984186319775,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":174.27275392039783},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,5.318427168599519,19.563218071472466,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,17.378755975247238,17.766766093140212,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,336.79747414587115,307.94687238238419,0.48613717145787716,60.304203750764856,0.99656704094684467,0.30100375757303538,0.99564270789040166,null,1.7499999999999993,null,0,19.563218071472466,null,19.563218071472466,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":174.23649753325233},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,5.3129465465908918,19.542464119565647,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,17.26271355258794,17.666875013274041,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,336.66736781081875,307.81084457133448,0.48596719403142752,60.254864427204467,0.9964043149223043,0.30093979524958997,0.99543113704015174,null,1.8333333333333326,null,0,19.542464119565647,null,19.542464119565647,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":174.20025121032594},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,5.3074691336830684,19.521722319842219,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,17.147437309853405,17.567545556597178,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,336.5373156867393,307.67488118362274,0.48579726818153945,60.205563222935638,0.99624165670027409,0.30087571951090952,0.99521919104158929,null,1.9166666666666659,null,0,19.521722319842219,null,19.521722319842219,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":174.16401494847491},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,5.3019949270393596,19.500992661560243,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,17.032922230378411,17.468774565464237,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,336.4073177510449,307.53898217889599,0.48562739388888021,60.156300107465086,0.9960790662525032,0.30081153019149443,0.99500686934728422,null,1.9999999999999991,null,0,19.500992661560243,null,19.500992661560243,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":174.12778874455654},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,5.2965239238270359,19.48027513399277,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,16.919163330145015,17.370558899983241,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,336.27737398115704,307.40314751684446,0.48545757113414134,60.107075050330366,0.9959165435507521,0.30074722712567453,0.99479417140924264,null,2.0833333333333326,null,0,19.48027513399277,null,19.48027513399277,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":174.09157259542914},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,5.2910561212173537,19.459569726427954,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,16.806155657571104,17.272895437915817,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,336.14748435450662,307.26737715720174,0.4852877998980385,60.057888021100098,0.99575408856679326,0.30068281014760939,0.99458109667890693,null,2.1666666666666661,null,0,19.459569726427954,null,19.459569726427954,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":174.05536649795212},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,5.2855915163855149,19.438876428168886,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,16.693894293300087,17.175781074577909,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,336.01764884853395,307.13167105974463,0.48511808016131186,60.008738989373597,0.99559170127241137,0.30061827909128791,0.99436764460715543,null,2.2499999999999996,null,0,19.438876428168886,null,19.438876428168886,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":174.01917044898593},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,5.2801301065107076,19.418195228533744,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,16.582374349992207,17.079212722741108,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,335.88786744068881,306.99602918429326,0.48494841190472548,59.959627924781273,0.99542938163940187,0.3005536337905283,0.99415381464430164,null,2.333333333333333,null,0,19.418195228533744,null,19.418195228533744,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":173.98298444539199},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,5.2746718887760684,19.397526116855666,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,16.471590972116989,16.983187312534504,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,335.75814010843027,306.8604514907106,0.48477879510906741,59.910554796984229,0.99526712963957309,0.30048887407897823,0.99393960624009503,null,2.4166666666666665,null,0,19.397526116855666,null,19.397526116855666,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":173.94680848403289},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,5.2692168603686822,19.376869082482738,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,16.361539335747075,16.88770179134708,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,335.62846682922685,306.72493793890271,0.48460922975514986,59.861519575674293,0.99510494524474402,0.30042399979011453,0.99372501884372,null,2.5,null,0,19.376869082482738,null,19.376869082482738,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":173.91064256177214},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,5.2637650184795941,19.356224114778051,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,16.252214648353533,16.792753123730705,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,335.4988475805564,306.58948848881863,0.48443971582380896,59.812522230574075,0.9949428284267462,0.30035901075724331,0.99351005190379604,null,2.5833333333333335,null,0,19.356224114778051,null,19.356224114778051,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":173.8744866754744},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,5.2583163603037999,19.335591203119641,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,16.14361214860228,16.698338291303596,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,335.36928233990619,306.4541031004502,0.48427025329590456,59.763562731436878,0.99478077915742247,0.30029390681350004,0.99329470486837856,null,2.666666666666667,null,0,19.335591203119641,null,19.335591203119641,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":173.83834082200531},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,5.2528708830402389,19.314970336900494,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,16.035727106151988,16.604454292654399,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,335.239771084773,306.31878173383205,0.48410084215232041,59.714641048046644,0.99461879740862758,0.30022868779184914,0.99307897718495675,null,2.7500000000000004,null,0,19.314970336900494,null,19.314970336900494,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":173.80220499823156},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,5.2474285838917885,19.294361505528496,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,15.92855482145317,16.511098143246766,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,335.11031379266274,306.18352434904153,0.48393148237396411,59.665757150217843,0.99445688315222813,0.30016335352508444,0.99286286830045611,null,2.8333333333333339,null,0,19.294361505528496,null,19.294361505528496,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":173.76607920102091},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,5.2419894600652386,19.273764698426351,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,15.822090625548563,16.418266875324459,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,334.98091044109083,306.04833090619843,0.48376217394176702,59.616911007795267,0.99429503636010208,0.30009790384582846,0.99264637766123487,null,2.9166666666666674,null,0,19.273764698426351,null,19.273764698426351,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":173.72996342724213},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,5.2365535087713475,19.253179905031804,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,15.716329879875072,16.32595753781704,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,334.85156100758212,305.9132013654654,0.48359291683668404,59.568102590654547,0.99413325700413957,0.30003233858653316,0.99242950471308744,null,3.0000000000000009,null,0,19.253179905031804,null,19.253179905031804,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":173.69385767376508},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,5.2311207272247726,19.232607114797336,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,15.611267976066532,16.23416719624602,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,334.72226546967067,305.77813568704738,0.48342371103969395,59.519331868701471,0.99397154505624186,0.29996665757947905,0.99221224890124105,null,3.0833333333333344,null,0,19.232607114797336,null,19.232607114797336,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":173.65776193746063},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,5.2256911126441086,19.212046317190374,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,15.506900335758173,16.142892932631604,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,334.59302380490004,305.64313383119168,0.48325455653179883,59.470598811872293,0.99380990048832252,0.29990086065677601,0.99199460967035868,null,3.1666666666666679,null,0,19.212046317190374,null,19.212046317190374,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":173.62167621520072},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,5.2202646622518643,19.191497501693135,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,15.403222410392058,16.052131845399913,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,334.4638359908231,305.50819575818798,0.4830854532940243,59.421903390133593,0.99364832327230657,0.29983494765036262,0.99177658646453637,null,3.2500000000000013,null,0,19.191497501693135,null,19.191497501693135,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":173.5856005038583},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,5.2148413732744601,19.17096065780267,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,15.300229681023948,15.961881049290753,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,334.33470200500193,305.37332142836811,0.48291640130741942,59.373245573482222,0.99348681338013045,0.29976891839200615,0.99155817872730379,null,3.3333333333333348,null,0,19.17096065780267,null,19.17096065780267,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":173.54953480030736},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,5.2094212429422386,19.150435775030871,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,15.197917658131356,15.872137675265888,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,334.20562182500822,305.2385108021063,0.48274740055305687,59.324625331945299,0.99332537078374283,0.29970277271330303,0.9913393859016254,null,3.4166666666666683,null,0,19.150435775030871,null,19.150435775030871,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":173.51347910142292},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,5.2040042684894514,19.129922842904435,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,15.096281881422827,15.782898870417828,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,334.07659542842288,305.10376383981873,0.48257845101203245,59.276042635580183,0.99316399545510381,0.29963651044567835,0.99112020742989893,null,3.5000000000000018,null,0,19.129922842904435,null,19.129922842904435,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":173.47743340408113},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,5.1985904471542197,19.109421850964715,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,14.995317919648382,15.694161797879159,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,333.94762279283611,304.9690805019635,0.48240955266546559,59.227497454474047,0.99300268736618502,0.29957013142038574,0.99090064275395484,null,3.5833333333333353,null,0,19.109421850964715,null,19.109421850964715,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":173.44139770515906},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,5.1931797761786207,19.088932788768048,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,14.8950213704115,15.605923636732328,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,333.81870389584748,304.83446074904089,0.48224070549449838,59.178989758744734,0.99284144648896977,0.29950363546850767,0.99068069131505776,null,3.6666666666666687,null,0,19.088932788768048,null,19.088932788768048,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":173.40537200153491},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,5.1877722528085712,19.068455645885297,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,14.795387859981778,15.518181581919997,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,333.68983871506589,304.69990454159279,0.48207190948029666,59.130519518539501,0.99268027279545346,0.29943702242095538,0.99046035255390552,null,3.7500000000000022,null,0,19.068455645885297,null,19.068455645885297,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":173.36935629008786},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,5.1823678742939183,19.047990411902219,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,14.696413043109384,15.430932844155853,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,333.56102722810971,304.56541184020324,0.48190316460404936,59.082086704036072,0.9925191662576428,0.29937029210846849,0.99023962591062875,null,3.8333333333333357,null,0,19.047990411902219,null,19.047990411902219,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":173.3333505676982},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,5.1769666378883752,19.027537076419215,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,14.598092602840257,15.344174649835942,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,333.43226941260644,304.43098260549766,0.4817344708469683,59.033691285441847,0.99235812684755642,0.29930344436161543,0.99001851082479131,null,3.9166666666666692,null,0,19.027537076419215,null,19.027537076419215,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":173.29735483124719},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,5.1715685408495444,19.007095629051399,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,14.500422250332752,15.257904240950502,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,333.30356524619293,304.29661679814325,0.48156582819028826,58.985333232994236,0.9921971545372239,0.2992364790107927,0.98979700673538862,null,4.0000000000000027,null,0,19.007095629051399,null,19.007095629051399,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":173.26136907761716},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,5.1661735804389153,18.986666059428618,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,14.403397724675404,15.172118874996277,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,333.17491470651544,304.16231437884886,0.48139723661526734,58.937012516960522,0.99203624929868761,0.29916939588622599,0.98957511308085133,null,4.0833333333333357,null,0,18.986666059428618,null,18.986666059428618,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":173.22539330369145},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,5.1607817539218503,18.966248357195383,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,14.307014792705841,15.086815824889346,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,333.04631777122944,304.02807530836469,0.48122869610318608,58.888729107637801,0.99187541110400068,0.29910219481796885,0.98935282929904034,null,4.1666666666666687,null,0,18.966248357195383,null,18.966248357195383,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":173.18942750635449},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,5.1553930585675731,18.945842512010817,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,14.211269248830853,15.001992378878422,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,332.91777441799985,303.8938995474827,0.48106020663534876,58.840482975352842,0.99171463992522813,0.29903487563590336,0.98913015482724942,null,4.2500000000000018,null,0,18.945842512010817,null,18.945842512010817,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":173.15347168249173},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,5.1500074916491974,18.925448513548787,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,14.116156914847764,14.917645840458647,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,332.78928462450074,303.75978705703579,0.48089176819308133,58.792274090462314,0.99155393573444672,0.29896743816974014,0.98890708910220537,null,4.3333333333333348,null,0,18.925448513548787,null,18.925448513548787,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":173.11752582898964},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,5.1446250504436692,18.905066351497656,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,14.021673639766695,14.833773528285874,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,332.6608483684156,303.62573779789841,0.48072338075773369,58.744102423352246,0.9913932985037448,0.29889988224901803,0.98868363156006667,null,4.4166666666666679,null,0,18.905066351497656,null,18.905066351497656,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":173.08158994273569},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,5.1392457322318279,18.88469601556055,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,13.927815299634329,14.75037277609143,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,332.53246562743715,303.49175173098615,0.48055504431067753,58.695967944438621,0.99123272820522246,0.2988322077031042,0.9884597816364239,null,4.5000000000000009,null,0,18.88469601556055,null,18.88469601556055,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":173.04566402061849},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,5.1338695342983414,18.864337495455082,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,13.834577797358435,14.667440932597344,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,332.40413637926747,303.35782881725578,0.48038675883330795,58.647870624166728,0.991072224810991,0.29876441436119389,0.9882355387662991,null,4.5833333333333339,null,0,18.864337495455082,null,18.864337495455082,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":173.00974805952757},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,5.1284964539317528,18.843990780913536,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,13.741957062533862,14.584975361432086,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,332.27586060161781,303.22396901770509,0.48021852430704215,58.599810433011612,0.99091178829317372,0.29869650205231069,0.98801090238414646,null,4.666666666666667,null,0,18.843990780913536,null,18.843990780913536,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":172.97384205635359},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,5.1231264884244503,18.823655861682763,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,13.649949051269433,14.502973441046731,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,332.14763827220889,303.09017229337303,0.4800503407133202,58.551787341477734,0.99075141862390592,0.29862847060530662,0.98778587192385259,null,4.75,null,0,18.823655861682763,null,18.823655861682763,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":172.93794600798822},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,5.1177596350726473,18.803332727524097,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,13.558549746015991,14.42143256463164,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,332.01946936877056,302.9564386053392,0.4798822080336046,58.503801320098859,0.99059111577533343,0.29856031984886122,0.98756044681873378,null,4.833333333333333,null,0,18.803332727524097,null,18.803332727524097,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":172.90205991132416},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,5.112395891176428,18.783021368213529,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,13.467755155395741,14.340350140033594,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,331.89135386904195,302.82276791472424,0.47971412624938004,58.455852339438422,0.9904308797196143,0.29849204961148251,0.98733462650153869,null,4.9166666666666661,null,0,18.783021368213529,null,18.783021368213529,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":172.86618376325507},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,5.1070352540396877,18.762721773541486,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,13.377561314032381,14.259723589673367,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,331.7632917507716,302.68916018268959,0.47954609534215442,58.407940370088852,0.99027071042891868,0.29842365972150675,0.98710841040444797,null,4.9999999999999991,null,0,18.762721773541486,null,18.762721773541486,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":172.83031756067578},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,5.101677720970172,18.74243393331297,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,13.287964282382637,14.179550350463812,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,331.63528299171719,302.55561537043729,0.47937811529345709,58.36006538267219,0.99011060787542737,0.29835515000709778,0.98688179795907216,null,5.0833333333333321,null,0,18.74243393331297,null,18.74243393331297,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":172.79446130048208},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,5.0963232892794501,18.72215783734746,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,13.198960146568679,14.099827873728362,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,331.50732756964572,302.4221334392102,0.47921018608484045,58.312227347839581,0.98995057203133341,0.29828652029624769,0.98665478859645339,null,5.1666666666666652,null,0,18.72215783734746,null,18.72215783734746,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":172.75861497957081},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,5.0909719562829192,18.701893475478943,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,13.110545018211736,14.020553625120021,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,331.37942546233342,302.28871435029151,0.47904230769787859,58.264426236271447,0.98979060286884113,0.29821777041677644,0.98642738174706446,null,5.2499999999999982,null,0,18.701893475478943,null,18.701893475478943,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":172.72277859483981},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,5.0856237192997931,18.68164083755585,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,13.022715034266701,13.941725084540794,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,331.25157664756586,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":302.15535806500515},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.47887448011416844},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":58.216662018677255},0.98963070036016654,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29814890019633189},0.98619957684080917,null,5.3333333333333313,null,0,18.68164083755585,null,18.68164083755585,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":172.68695214318799},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},{"$f":"IF((F127+G127)=0,0,B127)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,170.3230617127893,5.0802785756531188,18.661399913441127,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,12.93546635685791,13.863339746061568,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":331.12378110313779},302.02206454471536,0.4787067033153285,58.168934665795831,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.9894708644775374},0.29807990946238988,{"$f":"V128/V$59","v":0.98597137330702211},null,{"$f":"B128","v":5.4166666666666643},null,{"$f":"IF(AA127>0,AA127,IF(K128=0,0,B128))","v":0},{"$f":"IF(AA127>0,AB127,E128)","v":18.661399913441127},null,{"$f":"IF(B128<=AD$59,E128,AD127)","v":18.661399913441127},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":172.65113562151529},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},0,{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},0]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":170.25209377040898},{"$f":"V129*T129/3.413","v":5.0749365226697289},{"$f":"D129*F$23/1000000-F$32/1000","v":18.641170693012054},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":12.848795173115812},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":13.785395117842459},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,330.99603880685322,301.88883375082668,0.47853897728299988,58.121244148394737,0.98931109519319249,0.29801079804225372,0.98574277057446702,null,5.4999999999999973,null,0,18.641170693012054,null,18.641170693012054,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":172.61532902672266},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG129=8,$AH129,0)","v":0}]
[null,5.5833333333333304,170.18115539800465,5.0695975576803125,18.620953166160515,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,12.762697695014994,13.707888722053596,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,330.86834973652543,301.75566564478407,0.47837130199884526,58.073590437271008,0.98915139247938288,0.29794156576305508,0.98551376807134039,null,5.5833333333333304,null,0,18.620953166160515,null,18.620953166160515,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":172.57953235571208},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,5.0642616780193057,18.600747322792596,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,12.677170159212794,13.630818094796343,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,330.7407138699769,301.62256018807261,0.47820367744455006,58.0259735032501,0.98899175630837033,0.29787221245175277,0.98528436522526652,null,5.6666666666666634,null,0,18.600747322792596,null,18.600747322792596,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":172.54374560538662},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,5.0589288810250155,18.580553152829019,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,12.592208826889548,13.554180786024983,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,330.61313118503944,301.4895173422176,0.47803610360182069,57.978393317187056,0.98883218665242945,0.29780273793513395,0.98505456146330195,null,5.7499999999999964,null,0,18.580553152829019,null,18.580553152829019,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":172.50796877265034},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,5.0535991640394959,18.56037064620471,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,12.507809983589244,13.477974359468826,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,330.48560165955411,301.35653706878446,0.47786858045238656,57.930849849965313,0.98867268348384496,0.29773314203981294,0.98482435621193176,null,5.8333333333333295,null,0,18.56037064620471,null,18.56037064620471,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":172.47220185440827},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,5.0482725244086195,18.540199792869064,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,12.423969939061713,13.402196392554762,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,330.35812527137102,301.22361932937849,0.47770110797799825,57.883343072497382,0.98851324677491414,0.297663424592232,0.98459374889707174,null,5.9166666666666625,null,0,18.540199792869064,null,18.540199792869064,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":172.43644484756661},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,5.0429489594820538,18.520040582785818,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,12.340685027105563,13.326844476330253,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,330.23070199834967,301.09076408564499,0.47753368616042824,57.835872955724597,0.98835387649794537,0.29759358541866093,0.98436273894406723,null,5.9999999999999956,null,0,18.520040582785818,null,18.520040582785818,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":172.40069774903247},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,5.0376284666132412,18.499893005933025,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,12.257951605412179,13.251916215386743,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,330.10333181835875,300.9579712992691,0.47736631498147097,57.788439470616908,0.98819457262525878,0.29752362434519725,0.9841313257776938,null,6.0833333333333286,null,0,18.499893005933025,null,18.499893005933025,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":172.36496055571402},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,5.03231104315942,18.479757052303114,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,12.175766055410829,13.177409227783519,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,329.97601470927617,300.82524093197588,0.47719899442294267,57.741042588173144,0.98803533512918562,0.29745354119776563,0.98389950882215504,null,6.1666666666666616,null,0,18.479757052303114,null,18.479757052303114,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":172.3292332645205},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,5.0269966864815947,18.45963271190276,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,12.094124782114598,13.103321144971986,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,329.84875064898904,300.69257294552989,0.47703172446668096,57.693682279420614,0.98787616398206923,0.29738333580211862,0.98366728750108545,null,6.2499999999999947,null,0,18.45963271190276,null,18.45963271190276,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":172.29351587236212},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,5.0216853939445842,18.439519974753104,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,12.013024213967588,13.029649611720371,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,329.72153961539368,300.5599673017357,0.47686450509454514,57.64635851541567,0.98771705915626418,0.29731300798383625,0.98343466123754897,null,6.3333333333333277,null,0,18.439519974753104,null,18.439519974753104,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":172.25780837615017},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,5.0163771629169327,18.419418830889366,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,11.932460802692685,12.956392286038851,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,329.59438158639563,300.4274239624371,0.47669733628841648,57.599071267242692,0.98755802062413656,0.29724255756832585,0.98320162945403788,null,6.4166666666666607,null,0,18.419418830889366,null,18.419418830889366,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":172.22211077279695},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,5.0110719907709944,18.399329270361225,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,11.852431023140818,12.883546839105106,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,329.46727653990973,300.2949428895177,0.47653021803019724,57.551820506015105,0.98739904835806402,0.29717198438082221,0.98296819157247406,null,6.4999999999999938,null,0,18.399329270361225,null,18.399329270361225,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":172.1864230592158},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,5.0057698748828559,18.379251283232463,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,11.772931373140718,12.811110955190278,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,329.34022445385983,300.16252404490035,0.47636315030181164,57.504606202874413,0.98724014233043555,0.29710128824638737,0.98273434701420803,null,6.5833333333333268,null,0,18.379251283232463,null,18.379251283232463,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":172.15074523232104},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,5.000470812632404,18.35918485958128,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,11.693958373350075,12.739082331585371,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,329.21322530617908,300.03016739054743,0.47619613308520481,57.457428328991,0.98708130251365189,0.29703046898991098,0.98250009520001991,null,6.6666666666666599,null,0,18.35918485958128,null,18.35918485958128,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":172.11507728902805},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,4.9951748014032429,18.339129989499931,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,11.61550856710722,12.667458678528023,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,329.08627907480991,299.8978728884606,0.47602916636234394,57.410286855563186,0.98692252888012533,0.2969595264361099,0.98226543555011825,null,6.7499999999999929,null,0,18.339129989499931,null,18.339129989499931,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":172.07941922625326},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,4.9898818385827735,18.319086663095071,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,11.537578520284239,12.596237719129746,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,328.95938573770383,299.76564050068089,0.4758622501152171,57.363181753818168,0.98676382140227936,0.29688846040952804,0.98203036748413963,null,6.8333333333333259,null,0,18.319086663095071,null,18.319086663095071,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":172.04377104091412},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,4.9845919215621235,18.299054870487439,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,11.46016482114058,12.525417189303518,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,328.83254527282156,299.63347018928818,0.47569538432583347,57.31611299501111,0.98660518005254927,0.29681727073453701,0.98179489042115076,null,6.916666666666659,null,0,18.299054870487439,null,18.299054870487439,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":172.00813272992906},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,4.9793050477361822,18.279034601812043,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,11.383264080177963,12.454994837691828,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,328.70575765813294,299.50136191640183,0.47552856897622386,57.269080550425684,0.98644660480338153,0.29674595723533526,0.98155900377964556,null,6.999999999999992,null,0,18.279034601812043,null,18.279034601812043,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":171.97250429021759},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,4.9740212145035576,18.259025847217959,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,11.306872929995951,12.38496842559509,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,328.57902287161716,299.36931564418001,0.47536180404844031,57.222084391373471,0.98628809562723418,0.29667451973594849,0.98132270697754631,null,7.083333333333325,null,0,18.259025847217959,null,18.259025847217959,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":171.93688571870018},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,4.9687404192666333,18.239028596868572,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,11.230988025148758,12.315335726900488,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,328.45234089126234,299.23733133481994,0.47519508952455547,57.175124489194673,0.98612965249657702,0.29660295806022968,0.9810859994322042,null,7.1666666666666581,null,0,18.239028596868572,null,18.239028596868572,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":171.90127701229844},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,4.9634626594315048,18.219042840941313,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,11.155606042002654,12.246094528011204,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,328.32571169506605,299.10540895055794,0.47502842538666401,57.128200815257316,0.98597127538389084,0.29653127203185881,0.98084888056039821,null,7.2499999999999911,null,0,18.219042840941313,null,18.219042840941313,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":171.86567816793487},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,4.9581879324080163,18.199068569627809,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,11.08072367859455,12.177242627776049,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,328.19913526103483,298.97354845366885,0.47486181161688068,57.081313340957706,0.98581296426166831,0.2964594614743431,0.98061134977833575,null,7.3333333333333242,null,0,18.199068569627809,null,18.199068569627809,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":171.8300891825331},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,4.9529162356097354,18.179105773133792,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,11.006337654491354,12.108777837419488,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,328.07261156718442,298.84174980646651,0.47469524819734177,57.034462037720203,0.98565471910241331,0.29638752621101661,0.9803734065016515,null,7.4166666666666572,null,0,18.179105773133792,null,18.179105773133792,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":171.79451005301772},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,4.9476475664539645,18.159154441679132,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,10.932444710650309,12.040697980472062,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,327.9461405915398,298.71001297130346,0.47452873511020444,56.987646876997189,0.9854965398786415,0.29631546606504067,0.98013505014540891,null,7.4999999999999902,null,0,18.159154441679132,null,18.159154441679132,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":171.75894077631438},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,4.9423819223617214,18.139214565497781,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,10.859041609280172,11.973000892701197,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,327.81972231213507,298.57833791057084,0.47436227233764672,56.940867830269013,0.98533842656287962,0.29624328085940344,0.97989628012409824,null,7.5833333333333233,null,0,18.139214565497781,null,18.139214565497781,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":171.72338134934969},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,4.937119300757737,18.119286134837726,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,10.786125133703319,11.905684422042404,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,327.69335670701344,298.44672458669839,0.47419585986186763,56.894124869043907,0.98518037912766576,0.29617097041691998,0.97965709585163774,null,7.6666666666666563,null,0,18.119286134837726,null,18.119286134837726,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":171.6878317690514},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,4.9318596990704702,18.099369139961098,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,10.713692088218806,11.838746428530865,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,327.56704375422726,298.31517296215429,0.47402949766508673,56.847417964858067,0.9850223975455501,0.29609853456023261,0.97941749674137391,null,7.7499999999999893,null,0,18.099369139961098,null,18.099369139961098,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":171.65229203234821},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,4.9266031147321012,18.07946357114411,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,10.641739297966243,11.77218478423341,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,327.44078343183804,298.18368299944535,0.47386318572954444,56.800747089275688,0.98486448178909358,0.29602597311181028,0.97917748220607992,null,7.8333333333333224,null,0,18.07946357114411,null,18.07946357114411,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":171.61676213616983},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,4.9213495451784857,18.05956941867688,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,10.570263608790446,11.705997373180862,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,327.31457571791651,298.05225466111648,0.47369692403750208,56.754112213888419,0.98470663183086893,0.29595328589394881,0.97893705165795608,null,7.9166666666666554,null,0,18.05956941867688,null,18.05956941867688,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":171.58124207744697},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,4.9160989878492085,18.03968667286367,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,10.499261887107247,11.640182091300776,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,327.18842059054242,297.92088790975117,0.47353071257124169,56.707513310315932,0.98454884764345996,0.29588047272877094,0.97869620450863049,null,7.9999999999999885,null,0,18.03968667286367,null,18.03968667286367,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":171.54573185311145},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,4.9108514401875665,18.019815324022787,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,10.428731019769941,11.574736846350552,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,327.06231802780479,297.78958270797108,0.47336455131306554,56.660950350205667,0.98439112919946292,0.29580753343822663,0.97845494016915946,null,8.0833333333333215,null,0,18.019815324022787,null,18.019815324022787,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":171.51023146009609},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,4.9056068996405315,17.999955362486453,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,10.358667913936609,11.509659557850926,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,326.93626800780163,297.65833901843604,0.47319844024529678,56.614423305232691,0.98423347647148374,0.29573446784409169,0.97821325805002346,null,8.1666666666666554,null,0,17.999955362486453,null,17.999955362486453,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":171.47474089533466},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,4.9003653636587892,17.980106778600955,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,10.289069496938424,11.444948157019816,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,326.81027050864009,297.52715680384387,0.47303237935027875,56.567932147099697,0.98407588943214153,0.29566127576796974,0.97797115756113351,null,8.2499999999999893,null,0,17.980106778600955,null,17.980106778600955,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":171.43926015576199},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,4.895126829696685,17.960269562726442,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,10.219932716148648,11.380600586706587,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,326.68432550843653,297.39603602693063,0.47286636861037612,56.521476847536803,0.98391836805406563,0.29558795703129043,0.97772863811182464,null,8.3333333333333233,null,0,17.960269562726442,null,17.960269562726442,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":171.40378923831395},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,4.8898912952122986,17.9404437052372,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,10.151254538852717,11.316614801326624,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,326.55843298531641,297.26497665047043,0.47270040800797308,56.475057378302154,0.98376091230989704,0.29551451145531027,0.97748569911085981,null,8.4166666666666572,null,0,17.9404437052372,null,17.9404437052372,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":171.3683281399274},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,4.8846587576673572,17.920629196521329,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,10.083031952118832,11.252988766796319,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,326.43259291741424,297.13397863727494,0.4725344975254745,56.428673711180949,0.98360352217228875,0.29544093886111272,0.97724233996642917,null,8.4999999999999911,null,0,17.920629196521329,null,17.920629196521329,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":171.33287685754027},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,4.8794292145272813,17.900826026980916,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,10.015261962669683,11.189720460468406,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,326.30680528287371,297.00304195019413,0.47236863714530597,56.3823258179861,0.98344619761390439,0.29536723906960766,0.97699856008614894,null,8.583333333333325,null,0,17.900826026980916,null,17.900826026980916,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":171.29743538809149},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,4.8742026632611832,17.881034187032022,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,9.9479415967548928,11.126807871067665,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,326.18107005984763,296.87216655211563,0.47220282684991288,56.33601367055806,0.98328893860741939,0.29529341190153158,0.97675435887706175,null,8.666666666666659,null,0,17.881034187032022,null,17.881034187032022,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":171.26200372852094},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,4.8689791013418198,17.861253667104521,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,9.8810679000241759,11.064248998626974,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,326.05538722649771,296.74135240596445,0.47203706662176093,56.289737240764396,0.98313174512552037,0.29521945717744774,0.97650973574563704,null,8.7499999999999929,null,0,17.861253667104521,null,17.861253667104521,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":171.2265818757696},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,4.8637585262456273,17.841484457642206,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,9.8146379374015105,11.002041854423744,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,325.92975676099508,296.61059947470375,0.47187135644333655,56.2434965005001,0.98297461714090562,0.29514537471774577,0.97626469009777006,null,8.8333333333333268,null,0,17.841484457642206,null,17.841484457642206,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":171.1911698267794},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,4.8585409354527327,17.821726549102859,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,9.748648792960072,10.940184460916687,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,325.80417864151974,296.47990772133403,0.47170569629714565,56.197291421687765,0.98281755462628428,0.29507116434264202,0.97601922133878316,null,8.9166666666666607,null,0,17.821726549102859,null,17.821726549102859,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":171.1557675784934},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,4.8533263264468935,17.801979931957998,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,9.6830975697978108,10.878674851682963,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,325.67865284626083,296.34927710889338,0.47154008616571474,56.151121976276869,0.98266055755437742,0.29499682587217929,0.97577332887342416,null,8.9999999999999947,null,0,17.801979931957998,null,17.801979931957998,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":171.12037512785557},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,4.8481146967155579,17.782244596693126,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,9.6179813899141013,10.81751107135565,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,325.55317935341662,296.21870760045738,0.47137452603159002,56.104988136244486,0.9825036258979174,0.29492235912622694,0.97552701210586756,null,9.0833333333333286,null,0,17.782244596693126,null,17.782244596693126,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":171.08499247181092},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,4.8429060437497933,17.76252053380745,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,9.5532973940869201,10.756691175561606,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,325.42775814119443,296.08819915913898,0.47120901587733821,56.058889873594495,0.98234675962964724,0.29484776392448059,0.97528027043971299,null,9.1666666666666625,null,0,17.76252053380745,null,17.76252053380745,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":171.04961960730552},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,4.8377003650443422,17.742807733814089,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,9.4890427417510459,10.696213230859636,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,325.30238918781066,295.95775174808847,0.47104355568554579,56.012827160358114,0.98218995872232229,0.29477304008646255,0.97503310327798676,null,9.2499999999999964,null,0,17.742807733814089,null,17.742807733814089,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":171.01425653128641},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,4.8324976580976164,17.723106187240059,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,9.4252146108769743,10.636075314679049,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,325.17707247149082,295.82736533049348,0.47087814543881878,55.966799968593904,0.98203322314870889,0.2946981874315216,0.9747855100231414,null,9.3333333333333304,null,0,17.723106187240059,null,17.723106187240059,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":170.97890324070161},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,4.827297920411648,17.703415884626089,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,9.3618101978504829,10.576275515258523,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,325.05180797046944,295.69703986957893,0.47071278511978365,55.920808270387283,0.98187655288158437,0.29462320577883255,0.97453749007705381,null,9.4166666666666643,null,0,17.703415884626089,null,17.703415884626089,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":170.94355973250032},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,4.8221011494921004,17.68373681652665,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,9.2988267173531192,10.516811931585339,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,324.92659566299011,295.56677532860652,0.47054747471108638,55.874852037850474,0.98171994789373784,0.29454809494739698,0.97428904284102802,null,9.4999999999999982,null,0,17.68373681652665,null,17.68373681652665,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":170.90822600363254},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,4.8169073428483129,17.664068973510144,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,9.2362614022435281,10.457682673334954,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,324.80143552730556,295.43657167087559,0.47038221419539306,55.828931243123151,0.9815634081579695,0.29447285475604257,0.97404016771579272,null,9.5833333333333321,null,0,17.664068973510144,null,17.664068973510144,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":170.87290205104944},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,4.8117164979932268,17.64441234615861,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,9.1741115034392973,10.398885860810896,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,324.67632754167761,295.30642885972213,0.47021700355538942,55.783045858371537,0.9814069336470912,0.2943974850234235,0.97379086410150273,null,9.6666666666666661,null,0,17.64441234615861,null,17.64441234615861,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":170.83758787170316},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,4.8065286124434357,17.624766925067906,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,9.1123742897998241,10.340419624885017,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,324.55127168437696,295.17634685851914,0.47005184277378065,55.737195855789025,0.98125052433392557,0.29432198556802003,0.97354113139773757,null,9.75,null,0,17.624766925067906,null,17.624766925067906,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":170.80228346254682},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,4.801343683719149,17.605132700847602,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,9.0510470480097798,10.282282106938071,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,324.4262679336835,295.04632563067656,0.46988673183329188,55.691381207595697,0.98109418019130712,0.29424635620813888,0.97329096900350298,null,9.8333333333333339,null,0,17.605132700847602,null,17.605132700847602,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":170.76698882053458},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,4.7961617093442346,17.585509664121105,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,8.9901270824634487,10.224471458800638,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,324.30131626788625,294.91636513964136,0.46972167071666782,55.645601886038776,0.98093790119208168,0.29417059676191321,0.97304037631723028,null,9.9166666666666679,null,0,17.585509664121105,null,17.585509664121105,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":170.73170394262164},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,4.7909826868461192,17.565897805525303,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,8.9296117151495746,10.166985842694352,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,324.176416665283,294.7864653488968,0.46955665940667279,55.599857863391691,0.98078168730910575,0.29409470704730184,0.97278935273677425,null,10.000000000000002,null,0,17.565897805525303,null,17.565897805525303,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":170.6964288257642},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,4.785806613755919,17.546297115711067,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,8.8694982855373858,10.109823431173499,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,324.05156910418089,294.65662622196345,0.46939169788609048,55.554149111955326,0.9806255385152477,0.29401868688209037,0.97253789765941678,null,10.083333333333336,null,0,17.546297115711067,null,17.546297115711067,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":170.66116346691942},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,4.7806334876083199,17.526707585342766,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,8.8097841504628533,10.052982407066915,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,323.92677356289585,294.52684772239809,0.46922678613772417,55.50847560405677,0.9804694547833871,0.2939425360838902,0.97228601048186347,null,10.16666666666667,null,0,17.526707585342766,null,17.526707585342766,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":170.62590786304554},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,4.7754633059416456,17.507129205098558,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,8.7504666840160858,9.9964609634202173,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,323.80203001975303,294.39712981379432,0.46906192414439662,55.462837312050056,0.98031343608641486,0.2938662544701392,0.9720336906002458,null,10.250000000000004,null,0,17.507129205098558,null,17.507129205098558,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":170.59066201110178},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,4.7702960662977967,17.487561965670142,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,8.6915432774291723,9.9402573034383579,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,323.67733845308652,294.26747245978208,0.46889711188895011,55.417234208315534,0.98015748239723299,0.2937898418581012,0.97178093741011984,null,10.333333333333337,null,0,17.487561965670142,null,17.487561965670142,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":170.55542590804836},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,4.7651317662223169,17.468005857763018,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,8.633011338965014,9.8843696404285186,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,323.55269884123948,294.13787562402803,0.46873234935424601,55.371666265260558,0.98000159368875484,0.29371329806486612,0.97152775030646621,null,10.416666666666671,null,0,17.468005857763018,null,17.468005857763018,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":170.5201995508466},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,4.7599704032643286,17.448460872096224,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,8.5748682938066061,9.8287961977433032,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,323.42811116256399,294.00833927023501,0.46856763652316524,55.32613345531874,0.97984576993390526,0.2936366229073501,0.97127412868369067,null,10.500000000000005,null,0,17.448460872096224,null,17.448460872096224,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":170.48498293645866},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,4.7548119749765627,17.428926999402478,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,8.5171115839472389,9.7735352087242511,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,323.30357539542138,293.8788633621424,0.46840297337860803,55.280635750950296,0.97969001110562037,0.29355981620229538,0.97102007193562412,null,10.583333333333339,null,0,17.428926999402478,null,17.428926999402478,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":170.4497760618479},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,4.749656478915341,17.409404230428088,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,8.4597386680813038,9.7185849166456908,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,323.17909151818168,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":293.74944786352557},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.46823835990349338},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":55.23517312464196},0.97953431717684702,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.29348287776627002},0.970765579455521,null,10.666666666666673,null,0,17.409404230428088,null,17.409404230428088,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":170.41457892397855},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},{"$f":"IF((F191+G191)=0,0,B191)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,165.84021638283727,4.7445039126405879,17.389892555933002,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,8.4027470214958591,9.6639435746588891,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":323.05465950922411},293.62009273819638,0.46807379608075983,55.18974554890687,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.97937868812054429},0.29340580741566863,{"$f":"V192/V$59","v":0.9705106506360619},null,{"$f":"B192","v":10.750000000000007},null,{"$f":"IF(AA191>0,AA191,IF(K192=0,0,B192))","v":0},{"$f":"IF(AA191>0,AB191,E192)","v":17.389892555933002},null,{"$f":"IF(B192<=AD$59,E192,AD191)","v":17.389892555933002},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":170.3793915198159},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},0,{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},0]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":165.77111629267776},{"$f":"V193*T193/3.413","v":4.7393542737157945},{"$f":"D193*F$23/1000000-F$32/1000","v":17.370391966690683},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":8.3461341359628189},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":9.6096094457365115},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,322.93027934693703,293.49079795000279,0.46790928189336534,55.144352996284482,0.97922312390968147,0.29332860496671115,0.97025528486935009,null,10.833333333333341,null,0,17.370391966690683,null,17.370391966690683,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":170.34421384632631},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG193=8,$AH193,0)","v":0}]
[null,10.916666666666675,165.70204499422249,4.7342075597080475,17.350902453488207,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,8.2898975196319622,9.5555808026174134,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,322.80595100971755,293.36156346282877,0.46774481732428663,55.098995439340598,0.97906762451723983,0.29325127023544395,0.96999948154691418,null,10.916666666666675,null,0,17.350902453488207,null,17.350902453488207,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":170.30904590047703},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,4.7290637681880234,17.331424007126238,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,8.2340346969245495,9.5018559277517269,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,322.68167447597187,293.23238924059427,0.46758040235651932,55.053672850667425,0.97891218991621187,0.29317380303773954,0.96974324005970824,null,11.000000000000009,null,0,17.331424007126238,null,17.331424007126238,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":170.27388767923642},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,4.7239228967299836,17.311956618419014,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,8.1785432084276444,9.4484331132462565,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,322.55744972411532,293.10327524725557,0.46741603697307832,55.00838520288363,0.97875682007960074,0.2930962031892958,0.96948655979810827,null,11.083333333333343,null,0,17.311956618419014,null,17.311956618419014,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":170.23873917957377},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,4.7187849429117499,17.292500278194268,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,8.1234206107890952,9.3953106608101979,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,322.43327673257198,292.97422144680445,0.46725172115699742,54.963132468633773,0.9786015149804218,0.29301847050563729,0.96922944015191725,null,11.166666666666677,null,0,17.292500278194268,null,17.292500278194268,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":170.20360039845946},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,4.7136499043147255,17.273054977293285,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,8.0686644766132467,9.3424868817011326,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,322.30915547977514,292.84522780326881,0.4670874548913293,54.917914620588874,0.97844627459170075,0.29294060480211387,0.96897188051036021,null,11.250000000000011,null,0,17.273054977293285,null,17.273054977293285,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":170.16847133286481},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,4.7085177785238681,17.253620706570814,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,8.0142723943572758,9.2899600966713578,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,322.18508594416699,292.71629428071225,0.46692323815914583,54.872731631445873,0.97829109888647503,0.29286260589390162,0.96871388026208727,null,11.333333333333345,null,0,17.253620706570814,null,17.253620706570814,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":170.13335197976221},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,4.7033885631277323,17.234197456895224,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,7.9602419682282912,9.2377286359145003,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,322.06106810419868,292.5874208432341,0.46675907094353708,54.8275834739282,0.97813598783779321,0.2927844735960024,0.96845543879517237,null,11.416666666666679,null,0,17.234197456895224,null,17.234197456895224,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":170.09824233612497},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,4.6982622557183848,17.214785219148176,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,7.9065708180808905,9.1857908390124265,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,321.93710193833027,292.45860745496924,0.46659495322761257,54.782470120784836,0.97798094141871461,0.29270620772324385,0.96819655549711303,null,11.500000000000012,null,0,17.214785219148176,null,17.214785219148176,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":170.06314239892745},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,4.6931388538914973,17.195383984224993,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,7.8532565793156976,9.1341450548824721,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,321.81318742503106,292.32985408008847,0.46643088499450047,54.737391544791222,0.97782595960231111,0.29262780809027994,0.96793722975483276,null,11.583333333333346,null,0,17.195383984224993,null,17.195383984224993,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":170.02805216514511},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,4.6880183552462862,17.175993743034422,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,7.8002969027782694,9.0827896417249399,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,321.68932454277905,292.20116068279788,0.46626686622734714,54.692347718748834,0.97767104236166436,0.2925492745115898,0.96767746095467611,null,11.66666666666668,null,0,17.175993743034422,null,17.175993743034422,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":169.99297163175424},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,4.6829007573855117,17.156614486498619,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,7.7476894546587758,9.0317229669709196,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,321.56551327006127,292.07252722733915,0.46610289690931817,54.647338615484898,0.97751618966986764,0.29247060680147874,0.96741724848241317,null,11.750000000000014,null,0,17.156614486498619,null,17.156614486498619,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":169.95790079573229},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,4.6777860579154913,17.137246205553218,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,7.6954319163923488,8.9809434072303791,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,321.44175358537382,291.9439536779895,0.46593897702359766,54.602364207852702,0.97736140150002604,0.292391804774078,0.96715659172323809,null,11.833333333333348,null,0,17.137246205553218,null,17.137246205553218,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":169.92283965405761},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,4.6726742544460773,17.117888891147238,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,7.6435219845600146,8.9304493482405682,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,321.31804546722162,291.8154399990612,0.46577510655338805,54.557424468731313,0.97720667782525505,0.29231286824334424,0.96689549006176734,null,11.916666666666682,null,0,17.117888891147238,null,17.117888891147238,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":169.88778820370962},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,4.6675653445906908,17.098542534243208,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,7.59195737079036,8.8802391848146911,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,321.19438889411867,291.68698615490234,0.46561128548191066,54.512519371025917,0.97705201861868207,0.29223379702306024,0.96663394288204274,null,12.000000000000016,null,0,17.098542534243208,null,17.098542534243208,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":169.8527464416687},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,4.6624593259662497,17.079207125816911,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,7.5407358016616728,8.830311320790889,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,321.07078384458788,291.55859210989581,0.46544751379240534,54.467648887667082,0.97689742385344502,0.29215459092683416,0.96637194956752792,null,12.08333333333335,null,0,17.079207125816911,null,17.079207125816911,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":169.8177143649163},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,4.6573561961932599,17.059882656857702,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,7.4898550186049553,8.7806641689814882,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,320.94723029716101,291.43025782845984,0.4652837914681297,54.422812991611693,0.9767428935026935,0.29207524976810023,0.96610950950111163,null,12.166666666666684,null,0,17.059882656857702,null,17.059882656857702,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":169.7826919704348},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,4.6522559528957199,17.040569118368165,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,7.4393127778072845,8.7312961511225478,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,320.82372823037895,291.30198327504797,0.4651201184923609,54.378011655841931,0.97658842753958819,0.29199577336011828,0.96584662206510563,null,12.250000000000018,null,0,17.040569118368165,null,17.040569118368165,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":169.74767925520763},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,4.6471585937011808,17.021266501364341,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,7.3891068501160513,8.6822056978236937,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,320.70027762279136,291.17376841414858,0.46495649484839341,54.333244853365954,0.97643402593730089,0.29191616151597383,0.96558328664124504,null,12.333333333333352,null,0,17.021266501364341,null,17.021266501364341,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":169.71267621621919},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,4.6420641162407072,17.001974796875579,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,7.3392350209436463,8.6333912485182189,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,320.57687845295692,291.04561321028524,0.4647929205195408,54.288512557217445,0.97627968866901438,0.29183641404857796,0.965319502610688,null,12.416666666666686,null,0,17.001974796875579,null,17.001974796875579,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":169.67768285045491},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,4.6369725181488981,16.982693995944604,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,7.2896950901728594,8.5848512514134789,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,320.45353069944326,290.91751762801636,0.46462939548913451,54.243814740455775,0.97612541570792311,0.29175653077066777,0.9650552693540172,null,12.50000000000002,null,0,16.982693995944604,null,16.982693995944604,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":169.64269915490124},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,4.6318837970638622,16.963424089627438,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,7.2404848720628294,8.5365841634415585,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,320.33023434082691,290.78948163193536,0.46446591974052442,54.199151376165901,0.97597120702723228,0.29167651149480561,0.96479058625123737,null,12.583333333333353,null,0,16.963424089627438,null,16.963424089627438,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":169.60772512654555},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,4.6267979506272408,16.944165068993474,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,7.1916021951556717,8.4885884502102193,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,320.20698935569328,290.66150518667035,0.4643024932570784,54.154522437458382,0.97581706260015844,0.29159635603337986,0.96452545268177758,null,12.666666666666687,null,0,16.944165068993474,null,16.944165068993474,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":169.57276076237633},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,4.6217149764841716,16.924916925125352,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,7.1430449021836147,8.4408625859541253,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,320.08379572263681,290.53358825688451,0.46413911602218294,54.10992789746922,0.97566298239992899,0.2915160641986041,0.96425986802448893,null,12.750000000000021,null,0,16.924916925125352,null,16.924916925125352,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":169.53780605938297},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,4.6166348722833108,16.905679649119026,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,7.0948108499768319,8.3934050534863314,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,319.96065342026071,290.40573080727552,0.46397578801924244,54.065367729359878,0.97550896639978324,0.29143563580251808,0.96399383165764752,null,12.833333333333355,null,0,16.905679649119026,null,16.905679649119026,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":169.50286101455592},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,4.6115576356768262,16.886453232083763,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,7.0468979093718298,8.3462143441500594,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,319.83756242717732,290.27793280257572,0.46381250923167905,54.020841906317401,0.97535501457297069,0.29135507065698657,0.96372734295895035,null,12.916666666666689,null,0,16.886453232083763,null,16.886453232083763,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":169.46792562488665},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,4.6064832643204046,16.867237665142135,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,6.9993039651204363,8.2992889577707363,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,319.71452272200776,290.15019420755232,0.46364927964293334,53.976350401554328,0.97520112689275285,0.29127436857370048,0.9634604013055198,null,13.000000000000023,null,0,16.867237665142135,null,16.867237665142135,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":169.43299988736752},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,4.6014117558731957,16.848032939429849,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,6.952026915799304,8.2526274026083026,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,319.59153428338198,290.02251498700679,0.46348609923646389,53.931893188308209,0.97504730333240153,0.29119352936417575,0.96319300607389924,null,13.083333333333357,null,0,16.848032939429849,null,16.848032939429849,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":169.39808379899199},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,4.5963431079978774,16.828839046095961,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,6.9050646737201538,8.2062281953097962,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,319.46859708993895,289.89489510577522,0.46332296799574713,53.887470239842202,0.97489354386520055,0.2911125528397544,0.96292515664005662,null,13.166666666666691,null,0,16.828839046095961,null,16.828839046095961,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":169.36317735675453},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,4.591277318360599,16.809655976302675,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,6.858415164840447,8.1600898608621897,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,319.34571112032654,289.7673345287281,0.46315988590427759,53.843081529444532,0.97473984846444417,0.29103143881160365,0.96265685237938203,null,13.250000000000025,null,0,16.809655976302675,null,16.809655976302675,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":169.32828055765054},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,4.5862143846310479,16.790483721225581,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,6.8120763286747952,8.1142109325455056,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,319.22287635320151,289.63983322077058,0.46299685294556736,53.798727030429234,0.97458621710343807,0.29095018709071641,0.96238809266668868,null,13.333333333333359,null,0,16.790483721225581,null,16.790483721225581,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":169.29339339867647},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,4.5811543044823386,16.771322272053268,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,6.7660461182066953,8.0685899518861817,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,319.1000927672294,289.51239114684154,0.46283386910314661,53.754406716134781,0.97443264975549915,0.29086879748791117,0.96211887687621322,null,13.416666666666693,null,0,16.771322272053268,null,16.771322272053268,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":169.25851587682973},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,4.5760970755911252,16.75217161998772,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,6.7203224998011608,8.0232254686107236,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,318.97736034108482,289.3850082719149,0.46267093436056339,53.710120559925571,0.97427914639395519,0.29078726981383179,0.96184920438161414,null,13.500000000000027,null,0,16.75217161998772,null,16.75217161998772,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":169.2236479891088},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,4.5710426956375061,16.733031756243953,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,6.6749034531176044,7.9781160405995832,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,318.85467905345109,289.25768456099809,0.46250804870138329,53.665868535190612,0.97412570699214507,0.29070560387894773,0.96157907455597358,null,13.583333333333361,null,0,16.733031756243953,null,16.733031756243953,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":169.18878973251307},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,4.5659911623050808,16.71390267205026,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,6.6297869710235267,7.933260233841323,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,318.73204888302052,289.13041997913308,0.46234521210918966,53.62165061534435,0.97397233152341911,0.29062379949355394,0.96130848677179603,null,13.666666666666694,null,0,16.71390267205026,null,16.71390267205026,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":169.15394110404296},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,4.5609424732809121,16.694784358648032,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,6.5849710595086082,7.8886566223870282,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,318.60946980849434,289.00321449139591,0.46218242456758396,53.577466773826103,0.97381901996113862,0.29054185646777098,0.96103744040100958,null,13.750000000000028,null,0,16.694784358648032,null,16.694784358648032,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":169.11910210069991},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,4.5558966262555529,16.675676807291886,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,6.5404537375994591,7.8443037883049787,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,318.48694180858251,288.87606806289665,0.46201968606018462,53.533316984100509,0.97366577227867546,0.29045977461154449,0.9607659348149632,null,13.833333333333362,null,0,16.675676807291886,null,16.675676807291886,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":169.08427271948634},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,4.5508536189230133,16.656580009249524,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,6.4962330372748323,7.8002003216355655,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,318.36446486200401,288.74898065877932,0.46185699657062818,53.489201219656962,0.97351258844941357,0.29037755373464619,0.9604939693844311,null,13.916666666666696,null,0,16.656580009249524,null,16.656580009249524,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":169.04945295740569},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,4.5458134489807653,16.637493955801773,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,6.4523070033814447,7.7563448203464782,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,318.24203894748655,288.62195224422175,0.46169435608256837,53.445119454009898,0.97335946844674692,0.29029519364667256,0.96022154347960742,null,14.00000000000003,null,0,16.637493955801773,null,16.637493955801773,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":169.01464281146235},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,4.5407761141297565,16.618418638242591,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,6.4086736935503401,7.7127358902881298,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,318.11966404376682,288.49498278443593,0.46153176457967693,53.401071660698705,0.97320641224408155,0.29021269415704615,0.95994865647011129,null,14.083333333333364,null,0,16.618418638242591,null,16.618418638242591,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":168.97984227866178},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,4.5357416120743999,16.599354047879093,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,6.3653311781137907,7.6693721451493388,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,317.99734012959027,288.36807224466747,0.46136922204564257,53.357057813287781,0.97305341981483395,0.29013005507501466,0.95967530772498322,null,14.166666666666698,null,0,16.599354047879093,null,16.599354047879093,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":168.94505135601034},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,4.5307099405225477,16.580300176031397,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,6.3222775400226778,7.6262522064132581,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,317.87506718371134,288.24122059019578,0.46120672846417177,53.313077885366198,0.97290049113243182,0.29004727620965115,0.95940149661268637,null,14.250000000000032,null,0,16.580300176031397,null,16.580300176031397,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":168.91027004051543},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,4.525681097185509,16.561257014032716,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,6.2795108747644885,7.5833747033135506,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,317.7528451848932,288.11442778633403,0.46104428381898865,53.269131850547836,0.97274762617031418,0.28996435736985432,0.95912722250110682,null,14.333333333333366,null,0,16.561257014032716,null,16.561257014032716,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":168.87549832918546},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,4.5206550797780718,16.542224553229438,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,6.2370292902818605,7.5407382727908194,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,317.63067411190787,287.98769379842901,0.4608818880938339,53.225219682471732,0.97259482490193061,0.28988129836434806,0.95885248475755269,null,14.4166666666667,null,0,16.542224553229438,null,16.542224553229438,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":168.84073621902982},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,4.515631886018431,16.523202784980846,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,6.1948309068914886,7.4983415594492691,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,317.5085539435363,287.86101859186101,0.46071954127246639,53.181341354801162,0.97244208730074233,0.28979809900168185,0.95857728274875498,null,14.500000000000034,null,0,16.523202784980846,null,16.523202784980846,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":168.80598370705894},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,4.5106115136282758,16.504191700659469,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,6.1529138572038189,7.4561832155136241,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,317.38648465856824,287.73440213204412,0.46055724333866155,53.137496841224731,0.97228941334022101,0.28971475909023042,0.95830161584086693,null,14.583333333333368,null,0,16.504191700659469,null,16.504191700659469,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":168.77124079028414},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,4.5055939603326882,16.485191291650676,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,6.1112762860429664,7.4142619007862791,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,317.26446623580222,287.60784438442562,0.46039499427621278,53.093686115455114,0.97213680299385019,0.28963127843819414,0.95802548339946481,null,14.666666666666702,null,0,16.485191291650676,null,16.485191291650676,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":168.73650746571784},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,4.5005792238602185,16.466201549352959,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,6.0699163503674152,7.3725762826046957,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,317.14249865404571,287.48134531448642,0.46023279406893014,53.049909151230054,0.97198425623512352,0.28954765685359835,0.95774888478954601,null,14.750000000000036,null,0,16.466201549352959,null,16.466201549352959,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":168.70178373037339},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,4.4955673019428364,16.447222465177784,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,6.0288322191910639,7.3311250357990421,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,317.02058189211493,287.3549048877407,0.46007064270064135,53.006165922311624,0.97183177303754631,0.28946389414429408,0.95747181937553127,null,14.833333333333369,null,0,16.447222465177784,null,16.447222465177784,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":168.66706958126514},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,4.4905581923159597,16.428254030549642,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,5.9880220735048599,7.2899068426500566,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,316.89871592883492,287.22852306973596,0.45990854015519067,52.962456402486708,0.97167935337463474,0.28937999011795768,0.95719428652126382,null,14.916666666666703,null,0,16.428254030549642,null,16.428254030549642,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":168.63236501540848},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,4.4855518927184415,16.409296236906062,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,5.9474841061989352,7.2489203928471726,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,316.77690074303962,287.10219982605309,0.45974648641643978,52.918780565566806,0.97152699721991609,0.28929594458209085,0.95691628559000885,null,15.000000000000037,null,0,16.409296236906062,null,16.409296236906062,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":168.59767002981974},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,4.4805484008925429,16.390349075697461,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,5.907216521985168,7.2081643834468458,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,316.65513631357175,286.97593512230611,0.45958448146826758,52.875138385387658,0.97137470454692865,0.28921175734402066,0.95663781594445407,null,15.083333333333371,null,0,16.390349075697461,null,16.390349075697461,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":168.56298462151625},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,4.4755477145839668,16.371412538387297,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,5.8672175373203777,7.1676375188311541,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,316.53342261928287,286.84972892414231,0.45942252529456973,52.831529835809761,0.97122247532922146,0.28912742821089943,0.95635887694670918,null,15.166666666666705,null,0,16.371412538387297,null,16.371412538387297,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":168.52830878751638},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,4.4705498315418097,16.352486616451877,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,5.8274853803298736,7.1273385106665916,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,316.41175963903322,286.72358119724174,0.45926061787925898,52.787954890717657,0.97107030954035511,0.28904295698970506,0.95607946795830689,null,15.250000000000039,null,0,16.352486616451877,null,16.352486616451877,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":168.4936425248394},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,4.4655547495186125,16.333571301380548,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,5.7880182907316522,7.087266077863128,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,316.29014735169199,286.59749190731776,0.45909875920626486,52.7444135240207,0.97091820715390065,0.28895834348724042,0.95579958834020096,null,15.333333333333373,null,0,16.333571301380548,null,16.333571301380548,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":168.45898583050567},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,4.4605624662703267,16.314666584675571,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,5.7488145197609564,7.0474189465334725,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,316.16858573613723,286.47146102011692,0.45893694925953421,52.700905709652488,0.97076616814344063,0.28887358751013414,0.9555192374527689,null,15.416666666666707,null,0,16.314666584675571,null,16.314666584675571,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":168.42433870153647},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,4.455572979556309,16.295772457852117,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,5.7098723300953846,7.0077958499525863,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,316.04707477125555,286.34548850141829,0.45877518802303019,52.657431421570891,0.97061419248256842,0.28878868886483994,0.9552384146558095,null,15.500000000000041,null,0,16.295772457852117,null,16.295772457852117,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":168.38970113495409},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,4.4505862871393287,16.276888912438256,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,5.6711899957804608,6.9683955285174024,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,315.92561443594258,286.21957431703413,0.45861347548073328,52.613990633758164,0.97046228014488822,0.28870364735763687,0.95495711930854399,null,15.583333333333375,null,0,16.276888912438256,null,16.276888912438256,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":168.35507312778182},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,4.4456023867855423,16.258015939974904,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,5.6327658021556957,6.9292167297068001,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,315.80420470910263,286.09371843280934,0.45845181161664061,52.570583320220635,0.97031043110401505,0.28861846279462922,0.95467535076961529,null,15.666666666666709,null,0,16.258015939974904,null,16.258015939974904,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":168.32045467704395},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,4.4406212762645589,16.23915353201604,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,5.5945980457811988,6.8902582080417689,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,315.68284556964892,285.96792081462178,0.45829019641476554,52.527209454989361,0.97015864533357588,0.28853313498174693,0.9543931083970898,null,15.750000000000043,null,0,16.23915353201604,null,16.23915353201604,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":168.28584577976574},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,4.4356429533493333,16.220301680128323,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,5.5566850343645751,6.8515187250458283,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,315.56153699650326,285.84218142838193,0.45812862985913905,52.483869012119015,0.97000692280720768,0.28844766372474506,0.95411039154845556,null,15.833333333333377,null,0,16.220301680128323,null,16.220301680128323,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":168.25124643297346},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,4.4306674158162354,16.201460375891333,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,5.5190250866885,6.8129970492056566,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,315.44027896859643,285.71650024003293,0.45796711193380835,52.440561965688687,0.96985526349855877,0.2883620488292038,0.95382719958062179,null,15.91666666666671,null,0,16.201460375891333,null,16.201460375891333,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":168.21665663369433},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,4.425694661445041,16.182629610897557,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,5.4816165325386788,6.7746919559319334,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,315.31907146486787,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":285.59087721555056},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.45780564262283696},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":52.397288289801708},0.96970366738128844,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28827629010052896},0.95354353184992136,null,16.000000000000043,null,0,16.182629610897557,null,16.182629610897557,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":168.18207637895654},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},{"$f":"IF((F255+G255)=0,0,B255)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,161.47535802452717,4.4207246880189164,16.163809376752308,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,5.4444577126322473,6.7366022275204154,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":315.19791446426592},285.46531232094327,0.45764422191030552,52.354047958585454,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96955213442906707},0.28819038734395158,{"$f":"V256/V$59","v":0.95325938771210872},null,{"$f":"B256","v":16.083333333333375},null,{"$f":"IF(AA255>0,AA255,IF(K256=0,0,B256))","v":0},{"$f":"IF(AA255>0,AB255,E256)","v":16.163809376752308},null,{"$f":"IF(B256<=AD$59,E256,AD255)","v":16.163809376752308},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":168.1475056657894},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},0,{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},0]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":161.40807662535028},{"$f":"V257*T257/3.413","v":4.4157574933243939},{"$f":"D257*F$23/1000000-F$32/1000","v":16.144999665073662},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":5.4075469785466517},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":6.6987266531132263},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,315.07680794574753,285.33980552225177,0.45748284978031084,52.310840946191234,0.96940066461557572,0.28810434036452781,0.95297476652236002,null,16.166666666666707,null,0,16.144999665073662,null,16.144999665073662,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":168.11294449122306},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG257=8,$AH257,0)","v":0}]
[null,16.250000000000039,161.34082326008971,4.4107930751514148,16.126200467492591,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,5.3708826926490429,6.6610640286603662,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,314.95575188827848,285.21435678554951,0.45732152621696665,52.267667226794543,0.96924925791450656,0.28801814896713934,0.95268966763527418,null,16.250000000000039,null,0,16.126200467492591,null,16.126200467492591,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":168.07839285228872},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,4.4058314312932758,16.107411775652778,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,5.3344632280260287,6.6236131568814276,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,314.83474627083348,285.08896607694226,0.45716025120440318,52.224526774594636,0.96909791429956293,0.28793181295649312,0.95240409040487228,null,16.333333333333371,null,0,16.107411775652778,null,16.107411775652778,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":168.04385074601851},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,4.4008725595466807,16.088633581210814,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,5.2982869684140077,6.5863728472275449,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,314.71379107239568,284.96363336256792,0.45699902472676646,52.181419563815041,0.968946633744459,0.28784533213712132,0.95211803418459728,null,16.416666666666703,null,0,16.088633581210814,null,16.088633581210814,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":168.00931816944569},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,4.3959164577116967,16.069865875836015,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,5.2623523081298273,6.5493419158435389,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,314.59288627195724,284.83835860859705,0.45683784676821959,52.138345568703073,0.96879541622291954,0.28775870631338141,0.95183149832731417,null,16.500000000000036,null,0,16.069865875836015,null,16.069865875836015,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":167.97479511960435},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,4.3909631235917566,16.051108651210448,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,5.2266576520019585,6.5125191855302846,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,314.47203184851895,284.7131417812322,0.4566767173129419,52.095304763529839,0.9686442617086809,0.28767193528945639,0.95154448218531085,null,16.583333333333368,null,0,16.051108651210448,null,16.051108651210448,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":167.94028159352965},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,4.3860125549936857,16.032361899029027,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,5.1912014153021424,6.4759034857072928,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,314.35122778109047,284.58798284670831,0.45651563634512882,52.05229712259063,0.96849317017548964,0.28758501886935406,0.95125698511029566,null,16.6666666666667,null,0,16.032361899029027,null,16.032361899029027,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":167.90577758825776},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,4.3810647497276518,16.013625610999323,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,5.1559820236773835,6.4394936523754875,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,314.2304740486901,284.4628817712923,0.4563546038489924,52.009322620204188,0.96834214159710397,0.28749795685690804,0.95096900645340088,null,16.750000000000032,null,0,16.013625610999323,null,16.013625610999323,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":167.87128310082568},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,4.3761197056071994,15.994899778841695,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,5.1209979130824914,6.4032885280802185,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,314.10977063034488,284.33783852128323,0.45619361980876072,51.966381230713267,0.96819117594729265,0.28741074905577702,0.95068054556518033,null,16.833333333333364,null,0,15.994899778841695,null,15.994899778841695,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":167.83679812827162},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,4.3711774204492277,15.976184394289199,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,5.086247529712983,6.3672869618744503,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,313.98911750509063,284.21285306301218,0.45603268420867826,51.923472928484273,0.96804027319983543,0.287323395269445,0.95039160179560966,null,16.916666666666696,null,0,15.976184394289199,null,15.976184394289199,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":167.8023226676346},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,4.3662378920739977,15.957479449087629,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,5.0517293299384658,6.3314878092821854,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,313.86851465197191,284.08792536284221,0.45587179703300551,51.880597687907397,0.96788943332852295,0.28723589530122134,0.95010217449408707,null,17.000000000000028,null,0,15.957479449087629,null,15.957479449087629,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":167.76785671595468},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,4.3613011183051427,15.938784934995546,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,5.0174417802364442,6.2958899322620754,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,313.74796205004202,283.96305538716859,0.45571095826601937,51.837755483396734,0.96773865630715683,0.28714824895424051,0.94981226300943211,null,17.083333333333361,null,0,15.938784934995546,null,15.938784934995546,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":167.73340027027294},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,4.3563670969696018,15.920100843784027,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,4.9833833571264723,6.260492199171245,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,313.62745967836287,283.83824310241789,0.45555016789201264,51.794946289389458,0.96758794210954957,0.28706045603146257,0.94952186668988781,null,17.166666666666693,null,0,15.920100843784027,null,15.920100843784027,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":167.69895332763136},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,4.3514358258977222,15.901427167237063,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,4.9495525471049335,6.2252934847293195,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,313.50700751600533,283.71348847504919,0.4553894258952943,51.752170080347099,0.96743729070952489,0.28697251633567283,0.94923098488311863,null,17.250000000000025,null,0,15.901427167237063,null,15.901427167237063,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":167.664515885073},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,4.3465073029231478,15.882763897151122,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,4.9159478465799804,6.1902926699826484,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,313.3866055420487,283.58879147155278,0.45522873226018945,51.709426830754182,0.9672867020809166,0.28688442966948163,0.94893961693621065,null,17.333333333333357,null,0,15.882763897151122,null,15.882763897151122,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":167.63008793964184},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,4.3415815258829067,15.864111025335486,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,4.8825677618071426,6.1554886422687396,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,313.26625373558124,283.46415205845108,0.45506808697103884,51.666716515119276,0.96713617619757031,0.28679619583532484,0.94864776219567271,null,17.416666666666689,null,0,15.864111025335486,null,15.864111025335486,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":167.59566948838287},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,4.3366584926173379,15.845468543611979,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,4.8494108088251542,6.1208802951808847,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,313.14595207569982,283.33957020229798,0.45490749001219977,51.624039107974113,0.96698571303334213,0.28670781463546374,0.94835542000743622,null,17.500000000000021,null,0,15.845468543611979,null,15.845468543611979,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":167.56126052834205},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,4.3317382009701317,15.826836443815111,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,4.8164755133923327,6.0864665285329833,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,313.02570054150999,283.21504586967899,0.45474694136804483,51.581394583874129,0.96683531256209898,0.28661928587198465,0.94806258971685375,null,17.583333333333353,null,0,15.826836443815111,null,15.826836443815111,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":167.52686105656633},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,4.3268206487882965,15.808214717791966,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,4.7837604109232892,6.052246248324578,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,312.90549911212605,283.09057902721122,0.45458644102296331,51.538782917397953,0.96668497475771886,0.28653060934679947,0.94776927066870109,null,17.666666666666686,null,0,15.808214717791966,null,15.808214717791966,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":167.49247107010359},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,4.3219058339222149,15.789603357402395,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,4.7512640464261455,6.01821836670607,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,312.78534776667107,282.96616964154356,0.45442598896135955,51.4962040831482,0.96653469959409055,0.28644178486164534,0.94747546220717593,null,17.750000000000018,null,0,15.789603357402395,null,15.789603357402395,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":167.45809056600277},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,4.3169937542255443,15.771002354518654,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,4.7189849744399766,5.9843818019441359,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,312.66524648427668,282.84181767935593,0.45426558516765425,51.453658055750253,0.9663844870451137,0.28635281221808451,0.94718116367589744,null,17.83333333333335,null,0,15.771002354518654,null,15.771002354518654,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":167.42371954131377},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,4.312084407555318,15.752411701025785,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,4.6869217589729022,5.9507354783873438,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,312.54519524408335,282.71752310736008,0.45410522962628375,51.411144809853369,0.96623433708469908,0.286263691217505,0.94688637441790835,null,17.916666666666682,null,0,15.752411701025785,null,15.752411701025785,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":167.38935799308743},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,4.3071777917718466,15.733831388821237,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,4.6550729734403342,5.9172783264319557,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,312.42519402523999,282.5932858922987,0.45394492232170003,51.368664320129682,0.96608424968676798,0.28617442166111978,0.94659109377567252,null,18.000000000000014,null,0,15.733831388821237,null,15.733831388821237,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":167.35500591837558},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,4.3022739047388008,15.715261409815188,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,4.6234372006038429,5.8840092824879271,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,312.30524280690457,282.46910600094634,0.45378466323837108,51.326216561275089,0.9659342248252526,0.28608500334996723,0.94629532109107628,null,18.083333333333346,null,0,15.715261409815188,null,15.715261409815188,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":167.32066331423113},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,4.2973727443231429,15.696701755930274,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,4.5920130325102404,5.850927288945095,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,312.18534156824342,282.34498340010828,0.45362445236078019,51.283801508008395,0.96578426247409621,0.28599543608491118,0.94599905570542875,null,18.166666666666679,null,0,15.696701755930274,null,15.696701755930274,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":167.28633017770781},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,4.2924743083951604,15.678152419101725,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,4.5607990704311812,5.8180312941395567,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,312.0654902884317,282.22091805662143,0.45346428967342667,51.241419135071823,0.96563436260725266,0.28590571966664069,0.94570229695946073,null,18.250000000000011,null,0,15.678152419101725,null,15.678152419101725,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":167.25200650586041},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,4.2875785948284513,15.659613391277308,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,4.5297939248030898,5.7853202523202381,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,311.94568894665326,282.0969099373537,0.45330417516082544,51.199069417230731,0.96548452519868722,0.28581585389567038,0.94540504419332594,null,18.333333333333343,null,0,15.659613391277308,null,15.659613391277308,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":167.21769229574477},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,4.2826856014999217,15.641084664417324,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,4.4989962151675087,5.7527931236156507,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,311.82593752210056,281.97295900920403,0.45314410880750655,51.156752329273701,0.96533475022237514,0.28572583857233996,0.94510729674659988,null,18.416666666666675,null,0,15.641084664417324,null,15.641084664417324,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":167.18338754441754},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,4.2777953262897999,15.622566230494638,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,4.4684045701118222,5.720448874000831,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,311.70623599397476,281.84906523910274,0.45298409059801603,51.114467846012587,0.96518503765230346,0.28563567349681473,0.94480905395828085,null,18.500000000000007,null,0,15.622566230494638,null,15.622566230494638,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":167.14909224893646},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,4.2729077670815681,15.604058081494451,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,4.4380176272103098,5.6882864752644755,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,311.58658434148566,281.72522859401073,0.45282412051691545,51.072215942281844,0.96503538746246897,0.28554535846908508,0.94451031516678874,null,18.583333333333339,null,0,15.604058081494451,null,15.604058081494451,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":167.11480640636029},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,4.2680229217620758,15.585560209414712,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,4.4078340329657513,5.6563049049762464,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,311.46698254385177,281.60144904092027,0.45266419854878148,51.02999659293971,0.96488579962688048,0.28545489328896717,0.94421107970996709,null,18.666666666666671,null,0,15.585560209414712,null,15.585560209414712,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":167.08053001374867},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,4.2631407882214152,15.567072606265643,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,4.3778524427511627,5.6245031464542761,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,311.34743058030028,281.4777265468544,0.45250432467820689,50.987809772866882,0.96473627411955676,0.28536427775610224,0.94391134692508094,null,18.750000000000004,null,0,15.567072606265643,null,15.567072606265643,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":167.04626306816223},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,4.2582613643530136,15.548595264070109,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,4.3480715207521499,5.5928801887328419,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,311.22792843006687,281.35406107886695,0.45234449888979888,50.945655456967529,0.96458681091452769,0.28527351166995696,0.94361111614881776,null,18.833333333333336,null,0,15.548595264070109,null,15.548595264070109,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":167.01200556666259},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,4.2533846480535562,15.530128174863297,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,4.3184899399094379,5.5614350265302326,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,311.10847607239606,281.23045260404263,0.45218472116818087,50.903533620168389,0.96443740998583416,0.28518259482982361,0.94331038671728817,null,18.916666666666668,null,0,15.530128174863297,null,15.530128174863297,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":166.97775750631243},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,4.2485106372230375,15.511671330692931,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,4.2891063818619326,5.5301666602167909,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,310.98907348654097,281.10690108949694,0.45202499149799125,50.86144423741942,0.96428807130752747,0.28509152703481955,0.94300915796602425,null,19,null,0,15.511671330692931,null,15.511671330692931,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":166.94351888417526},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,4.2436393297647372,15.493224723619182,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,4.2599195368900364,5.4990740957831141,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,310.86972065176332,280.98340650237623,0.45186530986388385,50.819387283693459,0.96413879485367016,0.28500030808388782,0.94270742922998174,null,19.083333333333332,null,0,15.493224723619182,null,15.493224723619182,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":166.90928969731567},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,4.2387707235852092,15.474788345714611,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,4.2309281038594015,5.468156344808504,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,310.75041754733348,280.85996880985726,0.45170567625052771,50.777362733986138,0.96398958059833517,0.28490893777579673,0.94240519984353788,null,19.166666666666664,null,0,15.474788345714611,null,15.474788345714611,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":166.8750699427992},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,4.2339048165942987,15.456362189064244,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,4.2021307901650093,5.437412424429497,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,310.63116415253052,280.73658797914766,0.45154609064260709,50.735370563316053,0.96384042851560681,0.28481741590914028,0.94210246914049367,null,19.249999999999996,null,0,15.456362189064244,null,15.456362189064244,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":166.84085961769233},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,4.2290416067051213,15.437946245765495,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,4.1735263116756247,5.4068413573086387,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,310.51196044664204,280.61326397748553,0.45138655302482145,50.693410746724595,0.96369133857957923,0.28472574228233738,0.94179923645407104,null,19.333333333333329,null,0,15.437946245765495,null,15.437946245765495,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":166.8066587190626},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,4.2241810918340592,15.419540507928144,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,4.145113392678601,5.3764421716034159,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,310.3928064089643,280.48999677213931,0.45122706338188545,50.651483259275722,0.9635423107643587,0.28463391669363319,0.94149550111691704,null,19.416666666666661,null,0,15.419540507928144,null,15.419540507928144,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":166.77246724397838},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,4.2193232699007925,15.401144967674464,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,4.1168907658250937,5.3462139009353606,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,310.27370201880228,280.36678633040839,0.45106762169852888,50.609588076056667,0.96339334504406082,0.28454193894109731,0.94119126246109808,null,19.499999999999993,null,0,15.401144967674464,null,15.401144967674464,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":166.73828518950918},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,4.214468138828245,15.382759617139007,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,4.0888571720755333,5.3161555843593273,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,310.15464725546951,280.24363261962213,0.45090822795949659,50.567725172176893,0.96324444139281329,0.28444980882262583,0.94088651981810645,null,19.583333333333325,null,0,15.382759617139007,null,15.382759617139007,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":166.70411255272541},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,4.2096156965426141,15.364384448468723,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,4.0610113606455354,5.2862662663329445,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,310.03564209828812,280.12053560714048,0.45074888214954856,50.525894522768738,0.96309559978475368,0.28435752613593968,0.94058127251885537,null,19.666666666666657,null,0,15.364384448468723,null,15.364384448468723,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":166.66994933069833},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,4.2047659409733811,15.346019453822995,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,4.0333520889521504,5.2565449966862436,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,309.91668652658888,279.99749526035379,0.45058958425345952,50.484096102987451,0.96294682019403077,0.28426509067858541,0.94027551989368097,null,19.749999999999989,null,0,15.346019453822995,null,15.346019453822995,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":166.63579552050044},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,4.199918870053243,15.327664625373389,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,4.0058781225603779,5.2269908305914452,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,309.79778051971118,279.87451154668247,0.45043033425601986,50.442329888010363,0.96279810259480403,0.28417250224793528,0.93996926127234315,null,19.833333333333321,null,0,15.327664625373389,null,15.327664625373389,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":166.60165111920497},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,4.1950744817182049,15.309319955303993,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,3.978588235130184,5.1976028285329319,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,309.67892405700303,279.75158443357748,0.45027113214203429,50.400595853037998,0.96264944696124377,0.2840797606411869,0.93966249598402396,null,19.916666666666654,null,0,15.309319955303993,null,15.309319955303993,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":166.56751612388629},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,19.999999999999986,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":166.5333905316196},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":166.49954696904109},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":166.46598195430272},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":166.43269206263597},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":166.3996739251869},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":166.36692422787971},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":166.33443971030781},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":166.30221716465178},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":166.27025343462353},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":166.23854541443549},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":166.20709004779479},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":166.17588432692108},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":166.14492529158784},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":166.11421002818639},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":166.08373566881161},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":166.05349939036944},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":279.62871388851971},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.45011197789632262},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":50.358893973293192},0.96250085326753065,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28398686565536324},0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":166.02349841370503},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},{"$f":"IF((F319+G319)=0,0,B319)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,50.358893973293192,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"V320/V$59","v":0.93935522335732768},null,{"$f":"B320","v":20},null,{"$f":"IF(AA319>0,AA319,IF(K320=0,0,B320))","v":0},{"$f":"IF(AA319>0,AB319,E320)","v":15.290985435811121},null,{"$f":"IF(B320<=AD$59,E320,AD319)","v":15.290985435811121},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":165.99373000275119},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},0,{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},0]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":158.34324838761333},{"$f":"V321*T321/3.413","v":4.1902327739074998},{"$f":"D321*F$23/1000000-F$32/1000","v":15.290985435811121},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":165.96419146369664},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG321=8,$AH321,0)","v":0}]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":165.93488014417323},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":165.9057934324623},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":165.87692875671863},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":165.84828358421251},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":165.81985542058905},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":165.79164180914387},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":165.76364033011558},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":165.73584859999386},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":165.70826427084319},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":165.68088502964162},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":165.65370859763411},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":165.62673272970048},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":165.59995521373693},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":165.57337387005151},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":165.54698655077254},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":165.52079113927016},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":165.49478554959026},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":165.46896772590082},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":165.44333564195017},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":165.41788730053679},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":165.39262073299065},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":165.36753399866546},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":165.34262518444189},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":165.31789240424109},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":165.29333379854876},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":165.26894753394899},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":165.2447318026681},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":165.22068482212785},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":165.19680483450804},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":165.17309010631809},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":165.14953892797774},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":165.12614961340606},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":165.1029204996191},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":165.07984994633583},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":165.05693633559187},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":165.03417807136145},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":165.01157357918663},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":164.98912130581436},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":164.96681971884053},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":164.94466730636154},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":164.92266257663238},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":164.90080405773199},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":164.87909029723494},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":164.85751986188964},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":164.83609133730323},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":164.81480332763212},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":164.79365445527912},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":164.77264336059619},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":164.75176870159302},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":164.73102915365135},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":164.71042340924478},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":164.68995017766397},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":164.66960818474718},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":164.64939617261575},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":164.62931289941511},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":164.60935713906022},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":164.58952768098601},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":164.56982332990285},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":164.55024290555602},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":164.5307852424904},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":164.5114491898189},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":279.62871388851971},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.45011197789632262},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":50.358893973293192},0.96250085326753065,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28398686565536324},0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":164.49223361099584},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},{"$f":"IF((F383+G383)=0,0,B383)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,50.358893973293192,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"V384/V$59","v":0.93935522335732768},null,{"$f":"B384","v":20},null,{"$f":"IF(AA383>0,AA383,IF(K384=0,0,B384))","v":0},{"$f":"IF(AA383>0,AB383,E384)","v":15.290985435811121},null,{"$f":"IF(B384<=AD$59,E384,AD383)","v":15.290985435811121},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":164.47313738359404},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},0,{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},0]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":158.34324838761333},{"$f":"V385*T385/3.413","v":4.1902327739074998},{"$f":"D385*F$23/1000000-F$32/1000","v":15.290985435811121},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":164.45415939908636},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG385=8,$AH385,0)","v":0}]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":164.43529856263123},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":164.41655379286195},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":164.39792402168021},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":164.3794081940531},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":164.36100526781397},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":164.34271421346688},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":164.32453401399459},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":164.30646366467019},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":164.28850217287183},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":164.2706485579011},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":164.25290185080445},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":164.23526109419791},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":164.21772534209498},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":164.2002936597375},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":164.18296512342945},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":164.16573882037395},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":164.14861384851289},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":164.13158931636951},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":164.11466434289363},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":164.09783805730973},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":164.0811095989676},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":164.06447811719556},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":164.04794277115633},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":164.03150272970518},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":164.01515717125091},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":163.99890528361874},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":163.98274626391586},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":163.96667931839934},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":163.95070366234597},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":163.93481851992465},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":163.91902312407069},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":163.90331671636235},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":163.8876985468996},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":163.8721678741845},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":163.85672396500416},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":163.84136609431505},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":163.82609354512977},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":163.81090560840536},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":50.358893973293192},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"V424/V$59","v":0.93935522335732768},null,{"$f":"B424","v":20},null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":163.79580158293356},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":163.78078077523298},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":163.76584249944281},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":163.75098607721864},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":163.73621083762956},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":163.72151611705732},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":163.7069012590969},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":163.69236561445874},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":163.67790854087266},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":163.66352940299328},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":163.64922757230678},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":163.63500242703952},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":163.6208533520678},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":163.60677973882926},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":163.59278098523561},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":163.57885649558676},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":163.56500568048631},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":163.55122795675842},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":163.53752274736593},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":163.52388948132986},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":163.51032759364998},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":163.49683652522691},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":163.48341572278522},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q447^6+S$9*$Q447^5+T$9*$Q447^4+U$9*$Q447^3+V$9*$Q447^2+W$9*$Q447+X$9","v":279.62871388851971},{"$f":"R$10*$Q447^6+S$10*$Q447^5+T$10*$Q447^4+U$10*$Q447^3+V$10*$Q447^2+W$10*$Q447+X$10","v":0.45011197789632262},50.358893973293192,0.96250085326753065,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28398686565536324},0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":163.47006463879777},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},{"$f":"IF((F447+G447)=0,0,B447)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,{"$f":"IF(AA447>0,AA447,IF(K448=0,0,B448))","v":0},{"$f":"IF(AA447>0,AB447,E448)","v":15.290985435811121},null,{"$f":"IF(B448<=AD$59,E448,AD447)","v":15.290985435811121},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":163.45678273141129},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},0,{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},0]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":158.34324838761333},{"$f":"V449*T449/3.413","v":4.1902327739074998},{"$f":"D449*F$23/1000000-F$32/1000","v":15.290985435811121},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":163.44356946437307},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG449=8,$AH449,0)","v":0}]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":163.43042430695874},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":163.4173467339013},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":163.40433622532109},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":163.39139226665688},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":163.37851434859812},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":163.365701967018},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":163.35295462290784},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":163.34027182231216},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":163.32765307626497},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":163.31509790072681},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":163.302605816523},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":163.29017634928263},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":163.27780902937849},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":163.26550339186784},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":163.25325897643438},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":163.24107532733061},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":163.2289519933214},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":163.21688852762827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":163.20488448787455},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":163.19293943603114},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":163.18105293836342},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":163.1692245653787},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":163.1574538917744},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":163.14574049638713},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":163.13408396214251},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":163.12248387600565},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":163.11093982893223},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":163.0994514158206},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":163.08801823546432},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":163.07663989050545},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":163.06531598738846},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":163.05404613631501},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":163.04282995119902},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":163.03166704962283},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":163.02055705279341},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":163.00949958549981},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":162.99849427607083},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":162.98754075633329},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":50.358893973293192},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"V488/V$59","v":0.93935522335732768},null,{"$f":"B488","v":20},null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":162.976638661571},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":162.96578763048444},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":162.95498730515064},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":162.94423733098387},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":162.93353735669695},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":162.92288703426289},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":162.9122860188771},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":162.90173396892035},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":162.89123054592196},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":162.88077541452353},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":162.87036824244345},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":162.86000870044154},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":162.84969646228438},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":162.8394312047111},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":162.82921260739951},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":162.81904035293286},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":162.80891412676698},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":162.79883361719777},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":162.78879851532932},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":162.77880851504233},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":162.76886331296288},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":162.75896260843189},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":162.7491061034747},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q511^6+S$9*$Q511^5+T$9*$Q511^4+U$9*$Q511^3+V$9*$Q511^2+W$9*$Q511+X$9","v":279.62871388851971},{"$f":"R$10*$Q511^6+S$10*$Q511^5+T$10*$Q511^4+U$10*$Q511^3+V$10*$Q511^2+W$10*$Q511+X$10","v":0.45011197789632262},50.358893973293192,0.96250085326753065,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.28398686565536324},0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":162.7392935027712},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},{"$f":"IF((F511+G511)=0,0,B511)","v":0},0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,{"$f":"IF(AA511>0,AA511,IF(K512=0,0,B512))","v":0},{"$f":"IF(AA511>0,AB511,E512)","v":15.290985435811121},null,{"$f":"IF(B512<=AD$59,E512,AD511)","v":15.290985435811121},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":162.72952451362639},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},0,{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},0]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":158.34324838761333},{"$f":"V513*T513/3.413","v":4.1902327739074998},{"$f":"D513*F$23/1000000-F$32/1000","v":15.290985435811121},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":162.71979884594123},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG513=8,$AH513,0)","v":0}]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":162.71011621218383},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":162.7004763273614},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":162.69087890899189},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":162.68132367707676},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":162.67181035407356},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":162.66233866486903},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":162.65290833675274},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":162.64351909939077},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":162.63417068479995},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":162.62486282732232},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":162.6155952636},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":162.60636773255032},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":162.59717997534142},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":162.58803173536779},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":162.57892275822667},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":162.5698527916943},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":162.56082158570268},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":162.55182889231654},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":162.54287446571078},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":162.53395806214795},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":162.52507943995613},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":162.51623835950718},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":162.50743458319516},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":162.49866787541498},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":162.48993800254144},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":162.48124473290846},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":162.47258783678859},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":162.46396708637278},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":162.45538225575035},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.290985435811121,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,0.93935522335732768,null,20,null,0,15.290985435811121,null,15.290985435811121,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":162.44683312088935},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":2389.9637987173342},{"$f":"SUM(M63:M543)","v":2637.9725064091381},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"P90%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.30232105873683479},null,null,null,null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},{"$f":"X12","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":15.271871094450042},null,{"$f":"MIN(AD554:AD1034)","v":15.271871094450042},{"$f":"MIN(AE554:AE1034)","v":162.44683312089057}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":175},{"$f":"V554*T554/3.413","v":5.4342665993306642},{"$f":"(D554*$H$23/1000-H$32)/1000","v":20.001885021295767},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":20.001885021295767},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":19.999999999999996},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":339.54227002011703},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":310.81841013596977},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.48971864609795668},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":61.349189437909871},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.30232105873683479},{"$f":"E554-E63","v":7.6205495282977154E-6},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":20.001885021295767},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":20.001885021295767},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":162.47287703557629},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":174.92708333333334},5.4287179238421155,19.980788076984421,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":19.86844897784146},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":19.887552884590807},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":339.41102002011706},310.68102003559488,0.48954758105430574,61.299042509796976,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.9998358435758542},0.30225944020433781,-7.7667775574497E-5,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":19.980788076984421},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":19.980788076984421},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":162.49866214178283},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":174.85419704861113},{"$f":"V556*T556/3.413","v":5.4231725179508485},{"$f":"(D556*$H$23/1000-H$32)/1000","v":19.959703564200549},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":19.735893399061084},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":19.775737986869814},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,339.27982470761708,310.54369521613336,0.48937656799890616,61.248934348589216,0.99967175555021837,0.30219771169280074,-1.6290584392208984E-4,null,null,null,0,19.959703564200549,null,19.959703564200549,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":162.52419010646636},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,174.78134113317421,5.4176303787356996,19.938631471837418,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,19.604212522383516,19.664551752284243,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,339.1486840598306,310.40643563630283,0.48920560691190296,61.198864923130344,0.99950773589459319,0.30213587304029288,-2.4809370040301815E-4,null,null,null,0,19.938631471837418,null,19.938631471837418,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":162.54946258281007},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,174.70851557436873,5.4120915032795782,19.917571788803798,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,19.473400622730345,19.553990646266289,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,339.01759805398075,310.26924125486596,0.4890346977734662,61.1488342022962,0.99934378458049111,0.30207392408471423,-3.3323138985252854E-4,null,null,null,0,19.917571788803798,null,19.917571788803798,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":162.57448121036472},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,174.6357203595461,5.4065558886694562,19.896524504023883,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,19.34345201227287,19.444051154120746,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,338.88656666730003,310.13211203063065,0.48886384056379206,61.098842154994713,0.99917990157943681,0.30201186466379526,-4.1831895705968236E-4,null,null,null,0,19.896524504023883,null,19.896524504023883,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":162.59924761518849},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,174.56295547606297,5.4010235319963638,19.875489606437309,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,19.214361040190781,19.334729780913268,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,338.75558987703039,309.99504792244932,0.48869303526310093,61.048888750165844,0.99901608686296617,0.30194969461509669,-5.0335644673182856E-4,null,null,null,0,19.875489606437309,null,19.875489606437309,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":162.62376340998537},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,174.49022091128128,5.3954944303553649,19.854467084999058,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,19.086122092432298,19.226023051359274,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,338.62466766042337,309.85804888921939,0.48852228185163959,60.998973956781214,0.99885234040262738,0.30188741377600986,-5.8834390351591992E-4,null,null,null,0,19.854467084999058,null,19.854467084999058,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":162.64803019424158},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,174.41751665256825,5.3899685808455926,19.833456928679567,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,18.958729591476033,19.117927509713482,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,338.4937999947399,309.72111488988298,0.48835158030967929,60.949097743844561,0.99868866216998042,0.30182502198375644,-6.7328137200917126E-4,null,null,null,0,19.833456928679567,null,19.833456928679567,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":162.67204955436063},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,174.34484268729636,5.3844459805702023,19.812459126464571,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,18.832177996094138,19.01043971966002,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,338.36298685725052,309.58424588342683,0.48818093061751677,60.899260080391286,0.99852505213659704,0.30176251907538815,-7.5816889673419041E-4,null,null,null,0,19.812459126464571,null,19.812459126464571,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":162.69582306379633},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,174.27219900284334,5.3789266266364031,19.791473667355231,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,18.706461801117303,18.903556264203218,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,338.23222822523502,309.44744182888218,0.48801033275547367,60.849460935488622,0.99836151027406095,0.30169990488778725,-8.4300652215318905E-4,null,null,null,0,19.791473667355231,null,19.791473667355231,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":162.71935228318463},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,174.19958558659215,5.3734105161554329,19.770500540367998,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,18.581575537200944,18.797273745558972,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,338.10152407598292,309.31070268532505,0.48783978670389716,60.79970027823552,0.99819803655396755,0.30163717925766598,-9.2779429267508817E-4,null,null,null,0,19.770500540367998,null,19.770500540367998,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":162.74263876047351},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,174.12700242593107,5.3678976462425538,19.749539734534654,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,18.457513770593135,18.691588785046726,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,337.97087438679296,309.17402841187544,0.48766929244315871,60.749978077762506,0.99803463094792411,0.3015743420215668,-1.0125322526377545E-3,null,null,null,0,19.749539734534654,null,19.749539734534654,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":162.76568403105134},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,174.05444950825361,5.3623880140170703,19.728591238902332,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,18.334271102903976,18.586498022982063,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,337.84027913497351,309.03741896769799,0.48749884995365511,60.700294303231885,0.99787129342754999,0.30151139301586238,-1.097220446325764E-3,null,null,null,0,19.728591238902332,null,19.728591238902332,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":162.78848961787398},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,173.98192682095851,5.3568816166022861,19.707655042533382,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,18.211842170876348,18.481998118569919,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,337.70973829784236,308.90087431200146,0.48732845921580814,60.650648923837309,0.99770802396447589,0.30144833207675514,-1.181858917945533E-3,null,null,null,0,19.707655042533382,null,19.707655042533382,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":162.81105703158988},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,173.90943435144979,5.3513784511255427,19.6867311345055,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,18.090221646158362,18.378085749798359,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,337.57925185272666,308.76439440403885,0.48715812021006422,60.60104190880412,0.99754482253034482,0.30138515904027791,-1.2664477116572925E-3,null,null,null,0,19.6867311345055,null,19.6867311345055,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":162.83338777066402},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,173.8369720871367,5.3458785147181747,19.665819503911557,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,17.969404235077,18.27475761333298,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,337.44881977696309,308.62797920310709,0.4869878329168944,60.551473227388954,0.99738168909681124,0.30132187374229302,-1.3509868715679829E-3,null,null,null,0,19.665819503911557,null,19.665819503911557,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":162.85548332150032},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,173.76454001543374,5.3403818045155473,19.644920139859764,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,17.849384678413561,18.172010424411912,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,337.31844204789775,308.49162866854726,0.48681759731679464,60.50194284888002,0.9972186236355417,0.30125847601849309,-1.4354764416886212E-3,null,null,null,0,19.644920139859764,null,19.644920139859764,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":162.87734515856229},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,173.69213812376066,5.3348883176570032,19.624033031473445,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,17.730157751180155,18.06984091674137,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,337.1881186428862,308.35534275974436,0.48664741339028572,60.452450742596653,0.9970556261182143,0.30119496570440035,-1.5199164660053555E-3,null,null,null,0,19.624033031473445,null,19.624033031473445,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":162.8989747444927},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,173.61976639954244,5.3293980512859225,19.603158167891284,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,17.611718262398121,17.968245842391848,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,337.05784953929344,308.21912143612724,0.48647728111791255,60.402996877889848,0.99689269651651924,0.30113134263536701,-1.6043069884155159E-3,null,null,null,0,19.603158167891284,null,19.603158167891284,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":162.92037353023133},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,173.54742483020931,5.3239110025496421,19.582295538266997,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,17.494061054877303,17.867221971694843,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,336.92763471449382,308.08296465716842,0.48630720048024501,60.353581224141465,0.99672983480215815,0.30106760664657484,-1.6886480527773529E-3,null,null,null,0,19.582295538266997,null,19.582295538266997,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":162.94154295513167},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,173.47511340319673,5.318427168599519,19.561445131769595,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,17.377181004997333,17.766766093140205,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,336.79747414587115,307.94687238238419,0.48613717145787716,60.304203750764856,0.99656704094684467,0.30100375757303538,-1.772939702870957E-3,null,null,null,0,19.561445131769595,null,19.561445131769595,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":162.96248444707612},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,173.40283210594541,5.3129465465908918,19.540606937583224,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,17.261073022489921,17.666875013274037,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,336.66736781081875,307.81084457133448,0.48596719403142752,60.254864427204467,0.9964043149223043,0.30093979524958997,-1.8571819824231284E-3,null,null,null,0,19.540606937583224,null,19.540606937583224,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":162.98319942258976},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,173.33058092590127,5.3074691336830684,19.519780944907119,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,17.145732050222662,17.567545556597171,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,336.5373156867393,307.67488118362274,0.48579726818153945,60.205563222935638,0.99624165670027409,0.30087571951090952,-1.9413749351002707E-3,null,null,null,0,19.519780944907119,null,19.519780944907119,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":163.00368928695275},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,173.25835985051549,5.3019949270393596,19.498967142955738,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,17.031153063984398,17.46877456546423,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,336.4073177510449,307.53898217889599,0.48562739388888021,60.156300107465086,0.9960790662525032,0.30081153019149443,-2.025518604504839E-3,null,null,null,0,19.498967142955738,null,19.498967142955738,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":163.02395543431157},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,173.18616886724445,5.2965239238270359,19.478165520958598,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,16.917331072271701,17.370558899983237,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,336.27737398115704,307.40314751684446,0.48545757113414134,60.107075050330366,0.9959165435507521,0.30074722712567453,-2.1096130341717867E-3,null,null,null,0,19.478165520958598,null,19.478165520958598,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":163.04399924778878},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,173.11400796354977,5.2910561212173537,19.457376068160368,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,16.804261116076976,17.27289543791581,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,336.14748435450662,307.26737715720174,0.4852877998980385,60.057888021100098,0.99575408856679326,0.30068281014760939,-2.1936582675863292E-3,null,null,null,0,19.457376068160368,null,19.457376068160368,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":163.06382209959145},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,173.0418771268983,5.2855915163855149,19.436598773820709,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,16.691938268677692,17.175781074577902,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,336.01764884853395,307.13167105974463,0.48511808016131186,60.008738989373597,0.99559170127241137,0.30061827909128791,-2.2776543481768385E-3,null,null,null,0,19.436598773820709,null,19.436598773820709,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":163.08342535111859},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,172.9697763447621,5.2801301065107076,19.415833627214457,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,16.580357635427287,17.079212722741101,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,335.88786744068881,306.99602918429326,0.48494841190472548,59.959627924781273,0.99542938163940187,0.3005536337905283,-2.3616013192864216E-3,null,null,null,0,19.415833627214457,null,19.415833627214457,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":163.10281035306693},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,172.89770560461847,5.2746718887760684,19.395080617631443,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,16.469514353547105,16.983187312534497,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,335.75814010843027,306.8604514907106,0.48477879510906741,59.910554796984229,0.99526712963957309,0.30048887407897823,-2.4454992242226581E-3,null,null,null,0,19.395080617631443,null,19.395080617631443,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":163.12197844553569},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,172.82566489394989,5.2692168603686822,19.37433973437652,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,16.359403591919861,16.887701791347073,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,335.62846682922685,306.72493793890271,0.48460922975514986,59.861519575674293,0.99510494524474402,0.30042399979011453,-2.5293481062185208E-3,null,null,null,0,19.37433973437652,null,19.37433973437652,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":163.14093095813027},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,172.75365420024409,5.2637650184795941,19.353610966769597,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,16.250020550884447,16.792753123730698,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,335.4988475805564,306.58948848881863,0.48443971582380896,59.812522230574075,0.9949428284267462,0.30035901075724331,-2.6131480084536918E-3,null,null,null,0,19.353610966769597,null,19.353610966769597,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":163.15966921006424},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,172.68167351099399,5.2583163603037999,19.332894304145604,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,16.141360462031983,16.698338291303589,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,335.36928233990619,306.4541031004502,0.48427025329590456,59.763562731436878,0.99478077915742247,0.30029390681350004,-2.6968989740367988E-3,null,null,null,0,19.332894304145604,null,19.332894304145604,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":163.17819451026057},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,172.60972281369774,5.2528708830402389,19.312189735854464,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,16.033418588003244,16.604454292654395,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,335.239771084773,306.31878173383205,0.48410084215232041,59.714641048046644,0.99461879740862758,0.30022868779184914,-2.7806010460302844E-3,null,null,null,0,19.312189735854464,null,19.312189735854464,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":163.19650815745172},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,172.53780209585872,5.2474285838917885,19.291497251261067,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,15.926190222287333,16.511098143246763,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,335.11031379266274,306.18352434904153,0.48393148237396411,59.665757150217843,0.99445688315222813,0.30016335352508444,-2.8642542674290894E-3,null,null,null,0,19.291497251261067,null,19.291497251261067,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":163.21461144027808},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,172.46591134498544,5.2419894600652386,19.270816839745187,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,15.819670689021658,16.418266875324456,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,334.98091044109083,306.04833090619843,0.48376217394176702,59.616911007795267,0.99429503636010208,0.30009790384582846,-2.947858681164206E-3,null,null,null,0,19.270816839745187,null,19.270816839745187,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":163.23250563738583},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,172.39405054859171,5.2365535087713475,19.250148490701697,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,15.71385534279343,16.325957537817033,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,334.85156100758212,305.9132013654654,0.48359291683668404,59.568102590654547,0.99413325700413957,0.30003233858653316,-3.0314143301062302E-3,null,null,null,0,19.250148490701697,null,19.250148490701697,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":163.25019201752332},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,172.32221969419646,5.2311207272247726,19.229492193540267,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,15.608739568442013,16.234167196246013,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,334.72226546967067,305.77813568704738,0.48342371103969395,59.519331868701471,0.99397154505624186,0.29996665757947905,-3.1149212570689144E-3,null,null,null,0,19.229492193540267,null,19.229492193540267,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":163.26767183963636},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,172.25041876932389,5.2256911126441086,19.208847937685562,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,15.504318780862967,16.142892932631597,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,334.59302380490004,305.64313383119168,0.48325455653179883,59.470598811872293,0.99380990048832252,0.29990086065677601,-3.1983795048127206E-3,null,null,null,0,19.208847937685562,null,19.208847937685562,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":163.28494635296269},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,172.17864776150336,5.2202646622518643,19.188215712577115,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,15.400588424813101,16.052131845399906,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,334.4638359908231,305.50819575818798,0.4830854532940243,59.421903390133593,0.99364832327230657,0.29983494765036262,-3.2817891160199508E-3,null,null,null,0,19.188215712577115,null,19.188215712577115,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":163.30201679712496},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,172.10690665826939,5.2148413732744601,19.167595507669336,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,15.297543974716884,15.961881049290747,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,334.33470200500193,305.37332142836811,0.48291640130741942,59.373245573482222,0.99348681338013045,0.29976891839200615,-3.3651501333338274E-3,null,null,null,0,19.167595507669336,null,19.167595507669336,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":163.31888440222295},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,172.03519544716178,5.2094212429422386,19.146987312431555,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,15.19518093447414,15.872137675265883,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,334.20562182500822,305.2385108021063,0.48274740055305687,59.324625331945299,0.99332537078374283,0.29970277271330303,-3.4484625993158602E-3,null,null,null,0,19.146987312431555,null,19.146987312431555,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":163.33555038892453},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,171.96351411572547,5.2040042684894514,19.12639111634795,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,15.09349483726888,15.782898870417823,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,334.07659542842288,305.10376383981873,0.48257845101203245,59.276042635580183,0.99316399545510381,0.29963651044567835,-3.5317265564849265E-3,null,null,null,0,19.12639111634795,null,19.12639111634795,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":163.35201596855583},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,171.89186265151059,5.1985904471542197,19.105806908917426,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,14.992481245379377,15.694161797879154,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,333.94762279283611,304.9690805019635,0.48240955266546559,59.227497454474047,0.99300268736618502,0.29957013142038574,-3.6149420472888494E-3,null,null,null,0,19.105806908917426,null,19.105806908917426,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":163.36828234319},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,171.82024104207247,5.1931797761786207,19.085234679653919,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,14.892135749989729,15.605923636732323,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,333.81870389584748,304.83446074904089,0.48224070549449838,59.178989758744734,0.99284144648896977,0.29950363546850767,-3.6981091141292666E-3,null,null,null,0,19.085234679653919,null,19.085234679653919,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":163.38435070573541},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,171.7486492749716,5.1877722528085712,19.064674418085968,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,14.792453971002148,15.518181581919992,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,333.68983871506589,304.69990454159279,0.48207190948029666,59.130519518539501,0.99268027279545346,0.29943702242095538,-3.7812277993296561E-3,null,null,null,0,19.064674418085968,null,19.064674418085968,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":163.4002222400224},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,171.67708733777371,5.1823678742939183,19.044126113757059,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,14.693431556850996,15.430932844155848,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,333.56102722810971,304.56541184020324,0.48190316460404936,59.082086704036072,0.9925191662576428,0.29937029210846849,-3.8642981451602054E-3,null,null,null,0,19.044126113757059,null,19.044126113757059,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":163.41589812088935},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,171.60555521804966,5.1769666378883752,19.02358975622537,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,14.595064184317598,15.344174649835935,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,333.43226941260644,304.43098260549766,0.4817344708469683,59.033691285441847,0.99235812684755642,0.29930344436161543,-3.9473201938449165E-3,null,null,null,0,19.02358975622537,null,19.02358975622537,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":163.43137951426772},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,171.53405290337548,5.1715685408495444,19.003065335063873,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,14.497347558346524,15.257904240950497,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,333.30356524619293,304.29661679814325,0.48156582819028826,58.985333232994236,0.9921971545372239,0.2992364790107927,-4.030293987526079E-3,null,null,null,0,19.003065335063873,null,19.003065335063873,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":163.44666757726603},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,171.46258038133243,5.1661735804389153,18.982552839860311,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,14.400277411862938,15.172118874996272,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,333.17491470651544,304.16231437884886,0.48139723661526734,58.937012516960522,0.99203624929868761,0.29916939588622599,-4.1132195683069028E-3,null,null,null,0,18.982552839860311,null,18.982552839860311,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":163.46176345825299},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,171.39113763950689,5.1607817539218503,18.962052260217167,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,14.303849505591154,15.08681582488934,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,333.04631777122944,304.02807530836469,0.48122869610318608,58.888729107637801,0.99187541110400068,0.29910219481796885,-4.1960969782159907E-3,null,null,null,0,18.962052260217167,null,18.962052260217167,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":163.47666829693955},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,171.31972466549044,5.1553930585675731,18.941563585751592,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,14.208059627874318,15.001992378878416,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,332.91777441799985,303.8938995474827,0.48106020663534876,58.840482975352842,0.99171463992522813,0.29903487563590336,-4.2789262592251021E-3,null,null,null,0,18.941563585751592,null,18.941563585751592,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":163.49138322446029},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,171.24834144687983,5.1500074916491974,18.921086806095534,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,14.1129035944954,14.917645840458642,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,332.78928462450074,303.75978705703579,0.48089176819308133,58.792274090462314,0.99155393573444672,0.29896743816974014,-4.3617074532527056E-3,null,null,null,0,18.921086806095534,null,18.921086806095534,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":163.50590936345358},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,171.17698797127699,5.1446250504436692,18.900621910895506,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,14.018377248499084,14.833773528285869,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,332.6608483684156,303.62573779789841,0.48072338075773369,58.744102423352246,0.9913932985037448,0.29889988224901803,-4.4444406021497684E-3,null,null,null,0,18.900621910895506,null,18.900621910895506,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":163.52024782814109},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,171.10566422628895,5.1392457322318279,18.880168889812822,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,13.924476460015168,14.750372776091424,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,332.53246562743715,303.49175173098615,0.48055504431067753,58.695967944438621,0.99123272820522246,0.2988322077031042,-4.5271257477281779E-3,null,null,null,0,18.880168889812822,null,18.880168889812822,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":163.53439972440628},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,171.03437019952801,5.1338695342983414,18.859727732523375,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,13.83119712608273,14.667440932597339,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,332.40413637926747,303.35782881725578,0.48038675883330795,58.647870624166728,0.991072224810991,0.29876441436119389,-4.6097629317074507E-3,null,null,null,0,18.859727732523375,null,18.859727732523375,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":163.54836614987207},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,170.96310587861154,5.1284964539317528,18.839298428717765,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,13.738535170475737,14.584975361432081,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,332.27586060161781,303.22396901770509,0.48021852430704215,58.599810433011612,0.99091178829317372,0.29869650205231069,-4.6923521957715764E-3,null,null,null,0,18.839298428717765,null,18.839298428717765,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":163.56214819397755},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,170.89187125116214,5.1231264884244503,18.818880968101226,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,13.646486543529591,14.502973441046725,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,332.14763827220889,303.09017229337303,0.4800503407133202,58.551787341477734,0.99075141862390592,0.29862847060530662,-4.774893581537043E-3,null,null,null,0,18.818880968101226,null,18.818880968101226,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":163.57574693805398},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,170.8206663048075,5.1177596350726473,18.79847534039353,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,13.555047221968803,14.421432564631635,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,332.01946936877056,302.9564386053392,0.4798822080336046,58.503801320098859,0.99059111577533343,0.29856031984886122,-4.857387130567048E-3,null,null,null,0,18.79847534039353,null,18.79847534039353,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":163.58916345539981},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,170.74949102718051,5.112395891176428,18.778081535329164,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,13.464213208735989,14.340350140033589,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,331.89135386904195,302.82276791472424,0.47971412624938004,58.455852339438422,0.9904308797196143,0.29849204961148251,-4.9398328843643924E-3,null,null,null,0,18.778081535329164,null,18.778081535329164,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":163.60239881135504},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,170.6783454059192,5.1070352540396877,18.757699542657125,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,13.373980532821655,14.259723589673362,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,331.7632917507716,302.68916018268959,0.47954609534215442,58.407940370088852,0.99027071042891868,0.29842365972150675,-5.0222308843608232E-3,null,null,null,0,18.757699542657125,null,18.757699542657125,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":163.61545406337453},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,170.60722942866676,5.101677720970172,18.737329352141025,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,13.284345249095354,14.179550350463808,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,331.63528299171719,302.55561537043729,0.47937811529345709,58.36006538267219,0.99011060787542737,0.29835515000709778,-5.1045811719454548E-3,null,null,null,0,18.737329352141025,null,18.737329352141025,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":163.62833026110067},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,170.53614308307149,5.0963232892794501,18.71697095355902,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,13.195303438137778,14.099827873728357,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,331.50732756964572,302.4221334392102,0.47921018608484045,58.312227347839581,0.98995057203133341,0.29828652029624769,-5.1868837884398999E-3,null,null,null,0,18.71697095355902,null,18.71697095355902,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":163.64102844643517},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,170.46508635678688,5.0909719562829192,18.696624336703831,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,13.106851206074003,14.020553625120016,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,331.37942546233342,302.28871435029151,0.47904230769787859,58.264426236271447,0.98979060286884113,0.29821777041677644,-5.2691387751124807E-3,null,null,null,0,18.696624336703831,null,18.696624336703831,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":163.6535496536101},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,170.39405923747157,5.0856237192997931,18.676289491382679,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,13.018984684407773,13.941725084540789,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,331.25157664756586,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":302.15535806500515},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.47887448011416844},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":58.216662018677255},0.98963070036016654,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.29814890019633189},{"$f":"E618-E127","v":-5.3513461731711232E-3},null,null,null,0,18.676289491382679,null,18.676289491382679,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":163.66589490925821},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,170.3230617127893,5.0802785756531188,18.65596640741737,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,12.93170002985693,13.863339746061563,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":331.12378110313779},302.02206454471536,0.4787067033153285,58.168934665795831,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.9894708644775374},0.29807990946238988,-5.4335060237562516E-3,null,null,null,{"$f":"IF(AA618>0,AA618,IF(K619=0,0,B619))","v":0},{"$f":"IF(AA618>0,AB618,E619)","v":18.65596640741737},null,{"$f":"IF(B619<=AD$59,E619,AD618)","v":18.65596640741737},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":163.6780652324822},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":170.25209377040898},{"$f":"V620*T620/3.413","v":5.0749365226697289},{"$f":"(D620*$H$23/1000-H$32)/1000","v":18.635655074644092},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":12.844993424189733},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":13.785395117842453},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,330.99603880685322,301.88883375082668,0.47853897728299988,58.121244148394737,0.98931109519319249,0.29801079804225372,-5.5156183679621051E-3,null,null,null,0,18.635655074644092,null,18.635655074644092,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":163.69006163492367},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,170.18115539800465,5.0695975576803125,18.615355482913706,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,12.758861074062567,13.707888722053591,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,330.86834973652543,301.75566564478407,0.47837130199884526,58.073590437271008,0.98915139247938288,0.29794156576305508,-5.597683246808316E-3,null,null,null,0,18.615355482913706,null,18.615355482913706,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":163.70188512083092},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,170.11024658325547,5.0642616780193057,18.59506762209131,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,12.67329921085819,13.630818094796338,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,330.7407138699769,301.62256018807261,0.47820367744455006,58.0259735032501,0.98899175630837033,0.29787221245175277,-5.6797007012860945E-3,null,null,null,0,18.59506762209131,null,18.59506762209131,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":163.71353668712624},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,170.03936731384579,5.0589288810250155,18.574791482056732,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,12.588304090525691,13.554180786024979,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,330.61313118503944,301.4895173422176,0.47803610360182069,57.978393317187056,0.98883218665242945,0.29780273793513395,-5.7616707722871752E-3,null,null,null,0,18.574791482056732,null,18.574791482056732,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":163.72501732347237},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,169.96851757746504,5.0535991640394959,18.554527052704035,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,12.50387199342078,13.477974359468821,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,330.48560165955411,301.35653706878446,0.47786858045238656,57.930849849965313,0.98867268348384496,0.29773314203981294,-5.8435935006748707E-3,null,null,null,0,18.554527052704035,null,18.554527052704035,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":163.7363280123383},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,169.89769736180776,5.0482725244086195,18.534274323941808,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,12.419999224147661,13.402196392554758,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,330.35812527137102,301.22361932937849,0.47770110797799825,57.883343072497382,0.98851324677491414,0.297663424592232,-5.9254689272556504E-3,null,null,null,0,18.534274323941808,null,18.534274323941808,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":163.74746972906431},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,169.82690665457369,5.0429489594820538,18.514033285693063,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,12.33668211140165,13.326844476330248,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,330.23070199834967,301.09076408564499,0.47753368616042824,57.835872955724597,0.98835387649794537,0.29759358541866093,-6.0072970927542713E-3,null,null,null,0,18.514033285693063,null,18.514033285693063,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":163.75844344192623},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,169.75614544346763,5.0376284666132412,18.493803927895168,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,12.253917007812849,13.251916215386737,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,330.10333181835875,300.9579712992691,0.47736631498147097,57.788439470616908,0.98819457262525878,0.29752362434519725,-6.0890780378564102E-3,null,null,null,0,18.493803927895168,null,18.493803927895168,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":163.76925011219927},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,169.68541371619952,5.03231104315942,18.473586240499927,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,12.171700289790918,13.177409227783516,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,329.97601470927617,300.82524093197588,0.47719899442294267,57.741042588173144,0.98803533512918562,0.29745354119776563,-6.1708118031873482E-3,null,null,null,0,18.473586240499927,null,18.473586240499927,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":163.77989069422085},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,169.61471146048444,5.0269966864815947,18.453380213473462,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,12.090028357370722,13.103321144971982,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,329.84875064898904,300.69257294552989,0.47703172446668096,57.693682279420614,0.98787616398206923,0.29738333580211862,-6.2524984292977592E-3,null,null,null,0,18.453380213473462,null,18.453380213473462,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":163.79036613545293},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,169.54403866404257,5.0216853939445842,18.43318583679639,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,12.008897634059174,13.029649611720366,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,329.72153961539368,300.5599673017357,0.47686450509454514,57.64635851541567,0.98771705915626418,0.29731300798383625,-6.3341379567134481E-3,null,null,null,0,18.43318583679639,null,18.43318583679639,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":163.80067737654358},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,169.47339531459923,5.0163771629169327,18.413003100463506,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,11.928304566682739,12.956392286038847,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,329.59438158639563,300.4274239624371,0.47669733628841648,57.599071267242692,0.98755802062413656,0.29724255756832585,-6.4157304258607439E-3,null,null,null,0,18.413003100463506,null,18.413003100463506,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":163.81082535138805},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,169.40278139988482,5.0110719907709944,18.39283199448408,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,11.848245625236329,12.883546839105101,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,329.46727653990973,300.2949428895177,0.47653021803019724,57.551820506015105,0.98739904835806402,0.29717198438082221,-6.4972758771446593E-3,null,null,null,0,18.39283199448408,null,18.39283199448408,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":163.82081098718893},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,169.33219690763488,5.0057698748828559,18.372672508881575,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,11.768717302732799,12.811110955190275,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,329.34022445385983,300.16252404490035,0.47636315030181164,57.504606202874413,0.98724014233043555,0.29710128824638737,-6.5787743508884944E-3,null,null,null,0,18.372672508881575,null,18.372672508881575,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":163.83063520451594},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,169.26164182559003,5.000470812632404,18.352524633693911,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,11.689716115053766,12.739082331585367,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,329.21322530617908,300.03016739054743,0.47619613308520481,57.457428328991,0.98708130251365189,0.29703046898991098,-6.6602258873693643E-3,null,null,null,0,18.352524633693911,null,18.352524633693911,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":163.84029891736483},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,169.19111614149605,4.9951748014032429,18.33238835897313,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,11.611238600801013,12.667458678528019,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,329.08627907480991,299.8978728884606,0.47602916636234394,57.410286855563186,0.98692252888012533,0.2969595264361099,-6.7416305268004351E-3,null,null,null,0,18.33238835897313,null,18.33238835897313,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":163.84980303321586},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,169.12061984310378,4.9898818385827735,18.312263674785722,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,11.53328132114927,12.596237719129743,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,328.95938573770383,299.76564050068089,0.4758622501152171,57.363181753818168,0.98676382140227936,0.29688846040952804,-6.8229883093486876E-3,null,null,null,0,18.312263674785722,null,18.312263674785722,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":163.85914845309154},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,169.05015291816918,4.9845919215621235,18.292150571212336,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,11.455840859699556,12.525417189303514,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,328.83254527282156,299.63347018928818,0.47569538432583347,57.31611299501111,0.98660518005254927,0.29681727073453701,-6.9042992751029431E-3,null,null,null,0,18.292150571212336,null,18.292150571212336,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":163.86833607161378},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,168.97971535445328,4.9793050477361822,18.272049038347927,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,11.378913822333766,12.454994837691823,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,328.70575765813294,299.50136191640183,0.47552856897622386,57.269080550425684,0.98644660480338153,0.29674595723533526,-6.9855634641164954E-3,null,null,null,0,18.272049038347927,null,18.272049038347927,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":163.8773667770605},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,168.90930713972227,4.9740212145035576,18.251959066301595,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,11.302496837069961,12.384968425595085,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,328.57902287161716,299.36931564418001,0.47536180404844031,57.222084391373471,0.98628809562723418,0.29667451973594849,-7.066780916364479E-3,null,null,null,0,18.251959066301595,null,18.251959066301595,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":163.88624145142145},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,168.83892826174738,4.9687404192666333,18.231880645196782,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,11.226586553918869,12.315335726900482,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,328.45234089126234,299.23733133481994,0.47519508952455547,57.175124489194673,0.98612965249657702,0.29660295806022968,-7.1479516717900538E-3,null,null,null,0,18.231880645196782,null,18.231880645196782,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":163.89496097045372},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,168.768578708305,4.9634626594315048,18.211813765171065,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,11.151179644741024,12.2460945280112,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,328.32571169506605,299.10540895055794,0.47502842538666401,57.128200815257316,0.98597127538389084,0.29653127203185881,-7.2290757702475616E-3,null,null,null,0,18.211813765171065,null,18.211813765171065,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":163.90352620373639},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,168.69825846717654,4.9581879324080163,18.191758416376249,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,11.076272803105027,12.177242627776044,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,328.19913526103483,298.97354845366885,0.47486181161688068,57.081313340957706,0.98581296426166831,0.2964594614743431,-7.3101532515593703E-3,null,null,null,0,18.191758416376249,null,18.191758416376249,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":163.91193801472488},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,168.62796752614855,4.9529162356097354,18.171714588978315,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,11.001862744146647,12.108777837419485,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,328.07261156718442,298.84174980646651,0.47469524819734177,57.034462037720203,0.98565471910241331,0.29638752621101661,-7.3911841554767932E-3,null,null,null,0,18.171714588978315,null,18.171714588978315,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":163.92019726080443},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,168.55770587301265,4.9476475664539645,18.15168227315743,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,10.927946204428858,12.040697980472059,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,327.9461405915398,298.71001297130346,0.47452873511020444,56.987646876997189,0.9854965398786415,0.29631546606504067,-7.4721685217014056E-3,null,null,null,0,18.15168227315743,null,18.15168227315743,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":163.92830479334327},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,168.48747349556558,4.9423819223617214,18.1316614591079,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,10.854519941802735,11.973000892701192,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,327.81972231213507,298.57833791057084,0.47436227233764672,56.940867830269013,0.98533842656287962,0.29624328085940344,-7.5531063898814921E-3,null,null,null,0,18.1316614591079,null,18.1316614591079,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":163.93626145774505},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,168.41727038160911,4.937119300757737,18.111652137038142,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,10.781580735269298,11.905684422042398,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,327.69335670701344,298.44672458669839,0.47419585986186763,56.894124869043907,0.98518037912766576,0.29617097041691998,-7.633997799583625E-3,null,null,null,0,18.111652137038142,null,18.111652137038142,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":163.94406809350093},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,168.34709651895011,4.9318596990704702,18.091654297170745,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,10.70912538484226,11.838746428530859,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,327.56704375422726,298.31517296215429,0.47402949766508673,56.847417964858067,0.9850223975455501,0.29609853456023261,-7.7148427903530603E-3,null,null,null,0,18.091654297170745,null,18.091654297170745,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":163.95172553424084},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,168.27695189540054,4.9266031147321012,18.071667929742461,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,10.637150711411651,11.772184784233405,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,327.44078343183804,298.18368299944535,0.47386318572954444,56.800747089275688,0.98486448178909358,0.29602597311181028,-7.7956414016497888E-3,null,null,null,0,18.071667929742461,null,18.071667929742461,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":163.95923460778451},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,168.20683649877748,4.9213495451784857,18.051693025003996,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,10.565653556608201,11.705997373180857,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,327.31457571791651,298.05225466111648,0.47369692403750208,56.754112213888419,0.98470663183086893,0.29595328589394881,-7.8763936728840633E-3,null,null,null,0,18.051693025003996,null,18.051693025003996,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":163.96659613619178},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,168.136750316903,4.9160989878492085,18.03172957322025,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,10.494630782668844,11.640182091300771,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,327.18842059054242,297.92088790975117,0.47353071257124169,56.707513310315932,0.98454884764345996,0.29588047272877094,-7.9570996434199515E-3,null,null,null,0,18.03172957322025,null,18.03172957322025,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":163.97381093581239},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,168.06669333760431,4.9108514401875665,18.011777564670236,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,10.424079272302938,11.574736846350548,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,327.06231802780479,297.78958270797108,0.47336455131306554,56.660950350205667,0.98439112919946292,0.29580753343822663,-8.0377593525504665E-3,null,null,null,0,18.011777564670236,null,18.011777564670236,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":163.98087981733534},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,167.99666554871365,4.9056068996405315,17.991836989646927,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,10.353995928559277,11.50965955785092,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,326.93626800780163,297.65833901843604,0.47319844024529678,56.614423305232691,0.98423347647148374,0.29573446784409169,-8.1183728395259891E-3,null,null,null,0,17.991836989646927,null,17.991836989646927,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":163.98780358583772},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,167.92666693806837,4.9003653636587892,17.971907838457433,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,10.284377674694168,11.444948157019812,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,326.81027050864009,297.52715680384387,0.47303237935027875,56.567932147099697,0.98407588943214153,0.29566127576796974,-8.1989401435222931E-3,null,null,null,0,17.971907838457433,null,17.971907838457433,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":163.99458304083296},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,167.85669749351084,4.895126829696685,17.951990101422769,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,10.215221454040138,11.380600586706583,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,326.68432550843653,297.39603602693063,0.47286636861037612,56.521476847536803,0.98391836805406563,0.29558795703129043,-8.2794613036725195E-3,null,null,null,0,17.951990101422769,null,17.951990101422769,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":164.00121897631865},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,167.78675720288854,4.8898912952122986,17.932083768878147,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,10.146524229875766,11.316614801326621,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,326.55843298531641,297.26497665047043,0.47270040800797308,56.475057378302154,0.98376091230989704,0.29551451145531027,-8.3599363590529663E-3,null,null,null,0,17.932083768878147,null,17.932083768878147,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":164.00771218082392},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,167.716846054054,4.8846587576673572,17.912188831172656,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,10.078282985296017,11.252988766796316,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,326.43259291741424,297.13397863727494,0.4725344975254745,56.428673711180949,0.98360352217228875,0.29544093886111272,-8.4403653486724295E-3,null,null,null,0,17.912188831172656,null,17.912188831172656,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":164.01406343745617},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,167.64696403486482,4.8794292145272813,17.892305278669426,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,10.010494723083704,11.189720460468402,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,326.30680528287371,297.00304195019413,0.47236863714530597,56.3823258179861,0.98344619761390439,0.29536723906960766,-8.5207483114899674E-3,null,null,null,0,17.892305278669426,null,17.892305278669426,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":164.02027352394748},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,167.57711113318365,4.8742026632611832,17.872433101745614,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,9.9431564655816675,11.12680787106766,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,326.18107005984763,296.87216655211563,0.47220282684991288,56.33601367055806,0.98328893860741939,0.29529341190153158,-8.6010852864077947E-3,null,null,null,0,17.872433101745614,null,17.872433101745614,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":164.02634321270043},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,167.50728733687816,4.8689791013418198,17.852572290792239,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,9.8762652545656824,11.064248998626969,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,326.05538722649771,296.74135240596445,0.47203706662176093,56.289737240764396,0.98313174512552037,0.29521945717744774,-8.681376312281941E-3,null,null,null,0,17.852572290792239,null,17.852572290792239,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":164.03227327083363},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,167.43749263382114,4.8637585262456273,17.83272283621432,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,9.8098181511183995,11.002041854423739,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,325.92975676099508,296.61059947470375,0.47187135644333655,56.2434965005001,0.98297461714090562,0.29514537471774577,-8.7616214278867233E-3,null,null,null,0,17.83272283621432,null,17.83272283621432,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":164.03806446022645},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,167.36772701189039,4.8585409354527327,17.812884728430895,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,9.7438122355039898,10.940184460916683,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,325.80417864151974,296.47990772133403,0.47170569629714565,56.197291421687765,0.98281755462628428,0.29507116434264202,-8.8418206719644843E-3,null,null,null,0,17.812884728430895,null,17.812884728430895,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":164.04371753756374},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,167.29799045896877,4.8533263264468935,17.793057957874804,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,9.6782446070434993,10.878674851682959,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,325.67865284626083,296.34927710889338,0.47154008616571474,56.151121976276869,0.98266055755437742,0.29499682587217929,-8.9219740831936178E-3,null,null,null,0,17.793057957874804,null,17.793057957874804,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":164.04923325437969},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,167.22828296294421,4.8481146967155579,17.77324251499294,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,9.6131123839912522,10.817511071355646,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,325.55317935341662,296.21870760045738,0.47137452603159002,56.104988136244486,0.9825036258979174,0.29492235912622694,-9.0020817001850162E-3,null,null,null,0,17.77324251499294,null,17.77324251499294,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":164.05461235710146},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,167.15860451170965,4.8429060437497933,17.753438390245936,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,9.5484127034117527,10.756691175561603,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,325.42775814119443,296.08819915913898,0.47120901587733821,56.058889873594495,0.98234675962964724,0.29484776392448059,-9.0821435615140444E-3,null,null,null,0,17.753438390245936,null,17.753438390245936,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":164.05985558709236},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,167.08895509316312,4.8377003650443422,17.733645574108408,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,9.4841427210576867,10.696213230859632,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,325.30238918781066,295.95775174808847,0.47104355568554579,56.012827160358114,0.98218995872232229,0.29477304008646255,-9.1621597056814608E-3,null,null,null,0,17.733645574108408,null,17.733645574108408,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":164.06496368069449},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,167.01933469520765,4.8324976580976164,17.713864057068918,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,9.4202996112485575,10.636075314679045,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,325.17707247149082,295.82736533049348,0.47087814543881878,55.966799968593904,0.98203322314870889,0.2946981874315216,-9.242130171141838E-3,null,null,null,0,17.713864057068918,null,17.713864057068918,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":164.06993736927112},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,166.94974330575133,4.827297920411648,17.694093829629796,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,9.356880566750025,10.576275515258519,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,325.05180797046944,295.69703986957893,0.47071278511978365,55.920808270387283,0.98187655288158437,0.29462320577883255,-9.3220549962929056E-3,null,null,null,0,17.694093829629796,null,17.694093829629796,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":164.07477737924842},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,166.88018091270726,4.8221011494921004,17.674334882307182,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,9.2938827986541561,10.516811931585336,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,324.92659566299011,295.56677532860652,0.47054747471108638,55.874852037850474,0.98171994789373784,0.29454809494739698,-9.4019342194684441E-3,null,null,null,0,17.674334882307182,null,17.674334882307182,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":164.0794844321569},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,166.81064750399364,4.8169073428483129,17.654587205631184,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,9.2313035362605085,10.457682673334951,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,324.80143552730556,295.43657167087559,0.47038221419539306,55.828931243123151,0.9815634081579695,0.29447285475604257,-9.4817678789596016E-3,null,null,null,0,17.654587205631184,null,17.654587205631184,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":164.08405924467255},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,166.74114306753364,4.8117164979932268,17.634850790145617,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,9.1691400269577539,10.398885860810893,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,324.67632754167761,295.30642885972213,0.47021700355538942,55.783045858371537,0.9814069336470912,0.2943974850234235,-9.5615560129935773E-3,null,null,null,0,17.634850790145617,null,17.634850790145617,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":164.08850252865724},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,166.6716675912555,4.8065286124434357,17.615125626408172,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,9.1073895361063002,10.340419624885014,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,324.55127168437696,295.17634685851914,0.47005184277378065,55.737195855789025,0.98125052433392557,0.29432198556802003,-9.6412986597336214E-3,null,null,null,0,17.615125626408172,null,17.615125626408172,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":164.09281499119916},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,166.60222106309249,4.801343683719149,17.595411704990291,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,9.0460493469215173,10.282282106938068,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,324.4262679336835,295.04632563067656,0.46988673183329188,55.691381207595697,0.98109418019130712,0.29424635620813888,-9.72099585731101E-3,null,null,null,0,17.595411704990291,null,17.595411704990291,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":164.09699733465231},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,166.53280347098288,4.7961617093442346,17.575709016477326,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,8.9851167603578705,10.224471458800634,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,324.30131626788625,294.91636513964136,0.46972167071666782,55.645601886038776,0.98093790119208168,0.29417059676191321,-9.8006476437788592E-3,null,null,null,0,17.575709016477326,null,17.575709016477326,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":164.10105025667616},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,166.46341480286998,4.7909826868461192,17.556017551468166,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,8.924589094993518,10.166985842694348,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,324.176416665283,294.7864653488968,0.46955665940667279,55.599857863391691,0.98078168730910575,0.29409470704730184,-9.8802540571369946E-3,null,null,null,0,17.556017551468166,null,17.556017551468166,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":164.10497445027448},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,166.39405504670214,4.785806613755919,17.536337300575717,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,8.8644636869161086,10.109823431173496,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,324.05156910418089,294.65662622196345,0.46939169788609048,55.554149111955326,0.9806255385152477,0.29401868688209037,-9.9598151353497144E-3,null,null,null,0,17.536337300575717,null,17.536337300575717,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":164.10877060383407},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,166.32472419043268,4.7806334876083199,17.51666825442647,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,8.8047378896088411,10.052982407066912,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,323.92677356289585,294.52684772239809,0.46922678613772417,55.50847560405677,0.9804694547833871,0.2939425360838902,-1.0039330916296052E-2,null,null,null,0,17.51666825442647,null,17.51666825442647,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":164.11243940116287},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,166.25542222202,4.7754633059416456,17.497010403660742,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,8.7454090738375996,9.9964609634202137,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,323.80203001975303,294.39712981379432,0.46906192414439662,55.462837312050056,0.98031343608641486,0.2938662544701392,-1.0118801437815961E-2,null,null,null,0,17.497010403660742,null,17.497010403660742,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":164.11598152152794},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,166.18614912942749,4.7702960662977967,17.477363738932436,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,8.6864746275385922,9.9402573034383543,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,323.67733845308652,294.26747245978208,0.46889711188895011,55.417234208315534,0.98015748239723299,0.2937898418581012,-1.0198226737706761E-2,null,null,null,0,17.477363738932436,null,17.477363738932436,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":164.11939763969278},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,166.11690490062358,4.7651317662223169,17.457728250909334,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,8.6279319557069734,9.8843696404285151,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,323.55269884123948,294.13787562402803,0.46873234935424601,55.371666265260558,0.98000159368875484,0.29371329806486612,-1.0277606853684063E-2,null,null,null,0,17.457728250909334,null,17.457728250909334,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":164.12268842595461},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,166.04768952358165,4.7599704032643286,17.43810393027281,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,8.5697784802858958,9.8287961977432996,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,323.42811116256399,294.00833927023501,0.46856763652316524,55.32613345531874,0.97984576993390526,0.2936366229073501,-1.0356941823413734E-2,null,null,null,0,17.43810393027281,null,17.43810393027281,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":164.12585454618096},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,165.97850298628018,4.7548119749765627,17.418490767717952,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,8.5120116400564836,9.7735352087242475,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,323.30357539542138,293.8788633621424,0.46840297337860803,55.280635750950296,0.97969001110562037,0.29355981620229538,-1.043623168452612E-2,null,null,null,0,17.418490767717952,null,17.418490767717952,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":164.12889666184617},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,165.90934527670257,4.749656478915341,17.398888753953511,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,8.4546288905284452,9.7185849166456872,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,323.17909151818168,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":293.74944786352557},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.46823835990349338},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":55.23517312464196},0.97953431717684702,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.29348287776627002},{"$f":"E682-E191","v":-1.0515476474576957E-2},null,null,null,0,17.398888753953511,null,17.398888753953511,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":164.13181543006723},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,165.84021638283727,4.7445039126405879,17.379297879701927,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,8.3976277038314144,9.6639435746588855,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":323.05465950922411},293.62009273819638,0.46807379608075983,55.18974554890687,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.97937868812054429},0.29340580741566863,-1.0594676231075795E-2,null,null,null,{"$f":"IF(AA682>0,AA682,IF(K683=0,0,B683))","v":0},{"$f":"IF(AA682>0,AB682,E683)","v":17.379297879701927},null,{"$f":"IF(B683<=AD$59,E683,AD682)","v":17.379297879701927},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":164.13461150363969},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":165.77111629267776},{"$f":"V684*T684/3.413","v":4.7393542737157945},{"$f":"(D684*$H$23/1000-H$32)/1000","v":17.359718135699215},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":8.3410055686069278},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":9.609609445736508},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,322.93027934693703,293.49079795000279,0.46790928189336534,55.144352996284482,0.97922312390968147,0.29332860496671115,-1.0673830991468236E-2,null,null,null,0,17.359718135699215,null,17.359718135699215,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":164.13728553107276},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,165.70204499422249,4.7342075597080475,17.340149512695049,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,8.2847599899012234,9.5555808026174098,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,322.80595100971755,293.36156346282877,0.46774481732428663,55.098995439340598,0.97906762451723983,0.29325127023544395,-1.0752940793157251E-2,null,null,null,0,17.340149512695049,null,17.340149512695049,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":164.13983815662439},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,165.63300247547491,4.7290637681880234,17.320592001452759,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,8.2288884890586509,9.5018559277517234,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,322.68167447597187,293.23238924059427,0.46758040235651932,55.053672850667425,0.97891218991621187,0.29317380303773954,-1.0832005673478307E-2,null,null,null,0,17.320592001452759,null,17.320592001452759,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":164.14227002033587},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,165.56398872444348,4.7239228967299836,17.301045592749297,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,8.1733886036157823,9.4484331132462529,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,322.55744972411532,293.10327524725557,0.46741603697307832,55.00838520288363,0.97875682007960074,0.2930962031892958,-1.0911025669717134E-2,null,null,null,0,17.301045592749297,null,17.301045592749297,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":164.14458175806612},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,165.49500372914164,4.7187849429117499,17.281510277375158,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,8.1182578871961901,9.3953106608101944,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,322.43327673257198,292.97422144680445,0.46725172115699742,54.963132468633773,0.9786015149804218,0.29301847050563729,-1.0990000819109724E-2,null,null,null,0,17.281510277375158,null,17.281510277375158,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":164.14677400152567},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,165.42604747758784,4.7136499043147255,17.261986046134457,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,8.0634939094059561,9.3424868817011291,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,322.30915547977514,292.84522780326881,0.4670874548913293,54.917914620588874,0.97844627459170075,0.29294060480211387,-1.1068931158828121E-2,null,null,null,0,17.261986046134457,null,17.261986046134457,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":164.14884737831022},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,165.35711995780554,4.7085177785238681,17.242472889844819,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,8.009094255729801,9.2899600966713543,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,322.18508594416699,292.71629428071225,0.46692323815914583,54.872731631445873,0.97829109888647503,0.29286260589390162,-1.114781672599463E-2,null,null,null,0,17.242472889844819,null,17.242472889844819,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":164.15080251193399},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,165.28822115782313,4.7033885631277323,17.222970799337542,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,7.9550565274279812,9.2377286359144968,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,322.06106810419868,292.5874208432341,0.46675907094353708,54.8275834739282,0.97813598783779321,0.2927844735960024,-1.1226657557681818E-2,null,null,null,0,17.222970799337542,null,17.222970799337542,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":164.15264002186274},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,165.21935106567403,4.6982622557183848,17.203479765457292,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,7.9013783414336602,9.185790839012423,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,321.93710193833027,292.45860745496924,0.46659495322761257,54.782470120784836,0.97798094141871461,0.29270620772324385,-1.1305453690884093E-2,null,null,null,0,17.203479765457292,null,17.203479765457292,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":164.1543605235463},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,165.15050966939668,4.6931388538914973,17.183999779062415,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,7.8480573302512209,9.1341450548824685,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,321.81318742503106,292.32985408008847,0.46643088499450047,54.737391544791222,0.97782595960231111,0.29262780809027994,-1.1384205162578098E-2,null,null,null,0,17.183999779062415,null,17.183999779062415,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":164.15596462845107},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,165.08169695703444,4.6880183552462862,17.164530831024763,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,7.7950911418550026,9.0827896417249363,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,321.68932454277905,292.20116068279788,0.46626686622734714,54.692347718748834,0.97767104236166436,0.2925492745115898,-1.1462912009658766E-2,null,null,null,0,17.164530831024763,null,17.164530831024763,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":164.15745294409186},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,165.01291291663568,4.6829007573855117,17.145072912229654,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,7.7424774395887761,9.031722966970916,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,321.56551327006127,292.07252722733915,0.46610289690931817,54.647338615484898,0.97751618966986764,0.29247060680147874,-1.1541574268964183E-2,null,null,null,0,17.145072912229654,null,17.145072912229654,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":164.15882607406382},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,164.94415753625375,4.6777860579154913,17.125626013575914,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,7.6902139020658824,8.9809434072303755,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,321.44175358537382,291.9439536779895,0.46593897702359766,54.602364207852702,0.97736140150002604,0.292391804774078,-1.1620191977304017E-2,null,null,null,0,17.125626013575914,null,17.125626013575914,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":164.16008461807377},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,164.87543080394698,4.6726742544460773,17.106190125975829,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,7.6382982230700023,8.9304493482405647,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,321.31804546722162,291.8154399990612,0.46577510655338805,54.557424468731313,0.97720667782525505,0.29231286824334424,-1.1698765171409775E-2,null,null,null,0,17.106190125975829,null,17.106190125975829,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":164.16122917197117},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,164.80673270777868,4.6675653445906908,17.086765240355248,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,7.5867281114566136,8.8802391848146875,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,321.19438889411867,291.68698615490234,0.46561128548191066,54.512519371025917,0.97705201861868207,0.29223379702306024,-1.1777293887959672E-2,null,null,null,0,17.086765240355248,null,17.086765240355248,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":164.16226032777917},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,164.73806323581712,4.6624593259662497,17.067351347653318,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,7.5355012910549348,8.8303113207908854,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,321.07078384458788,291.55859210989581,0.46544751379240534,54.467648887667082,0.97689742385344502,0.29215459092683416,-1.1855778163592845E-2,null,null,null,0,17.067351347653318,null,17.067351347653318,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":164.16317867372499},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,164.66942237613554,4.6573561961932599,17.047948438822814,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,7.4846155005707677,8.7806641689814846,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,320.94723029716101,291.43025782845984,0.4652837914681297,54.422812991611693,0.9767428935026935,0.29207524976810023,-1.1934218034888033E-2,null,null,null,0,17.047948438822814,null,17.047948438822814,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":164.16398479427022},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,164.60081011681217,4.6522559528957199,17.028556504829815,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,7.4340684934896686,8.731296151122546,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,320.82372823037895,291.30198327504797,0.4651201184923609,54.378011655841931,0.97658842753958819,0.29199577336011828,-1.201261353834937E-2,null,null,null,0,17.028556504829815,null,17.028556504829815,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":164.16467927014071},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,164.53222644593018,4.6471585937011808,17.009175536653888,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,7.3838580379809873,8.6822056978236901,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,320.70027762279136,291.17376841414858,0.46495649484839341,54.333244853365954,0.97643402593730089,0.29191616151597383,-1.2090964710452567E-2,null,null,null,0,17.009175536653888,null,17.009175536653888,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":164.16526267835624},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,164.46367135157772,4.6420641162407072,16.989805525287963,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,7.3339819168023777,8.6333912485182154,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,320.57687845295692,291.04561321028524,0.4647929205195408,54.288512557217445,0.97627968866901438,0.29183641404857796,-1.2169271587616493E-2,null,null,null,0,16.989805525287963,null,16.989805525287963,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":164.16573559225992},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,164.39514482184791,4.6369725181488981,16.970446461738415,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,7.2844379272050226,8.5848512514134754,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,320.45353069944326,290.91751762801636,0.46462939548913451,54.243814740455775,0.97612541570792311,0.29175653077066777,-1.2247534206188959E-2,null,null,null,0,16.970446461738415,null,16.970446461738415,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":164.16609858154723},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,164.32664684483882,4.6318837970638622,16.951098337024948,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,7.2352238808393841,8.5365841634415549,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,320.33023434082691,290.78948163193536,0.46446591974052442,54.199151376165901,0.97597120702723228,0.29167651149480561,-1.2325752602489359E-2,null,null,null,0,16.951098337024948,null,16.951098337024948,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":164.16635221229492},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,164.25817740865347,4.6267979506272408,16.931761142180722,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,7.1863376036616726,8.4885884502102176,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,320.20698935569328,290.66150518667035,0.4643024932570784,54.154522437458382,0.97581706260015844,0.29159635603337986,-1.240392681275182E-2,null,null,null,0,16.931761142180722,null,16.931761142180722,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":164.16649704698952},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,164.18973650139986,4.6217149764841716,16.91243486825217,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,7.137776935840785,8.4408625859541218,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,320.08379572263681,290.53358825688451,0.46413911602218294,54.10992789746922,0.97566298239992899,0.2915160641986041,-1.2482056873182046E-2,null,null,null,0,16.91243486825217,null,16.91243486825217,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":164.1665336445555},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,164.12132411119094,4.6166348722833108,16.893119506299108,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,7.0895397316659707,8.3934050534863278,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,319.96065342026071,290.40573080727552,0.46397578801924244,54.065367729359878,0.97550896639978324,0.29143563580251808,-1.2560142819918241E-2,null,null,null,0,16.893119506299108,null,16.893119506299108,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":164.16646256038356},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,164.05294022614461,4.6115576356768262,16.873815047394711,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,7.0416238594550409,8.3462143441500558,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,319.83756242717732,290.27793280257572,0.46381250923167905,54.020841906317401,0.97535501457297069,0.29135507065698657,-1.2638184689052423E-2,null,null,null,0,16.873815047394711,null,16.873815047394711,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":164.16628434635808},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,163.98458483438372,4.6064832643204046,16.854521482625522,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,6.9940272014631804,8.2992889577707327,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,319.71452272200776,290.15019420755232,0.46364927964293334,53.976350401554328,0.97520112689275285,0.29127436857370048,-1.2716182516612662E-2,null,null,null,0,16.854521482625522,null,16.854521482625522,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":164.16599955088475},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,163.91625792403607,4.6014117558731957,16.835238803091265,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,6.9467476537922783,8.2526274026083009,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,319.59153428338198,290.02251498700679,0.46348609923646389,53.931893188308209,0.97504730333240153,0.29119352936417575,-1.2794136338584394E-2,null,null,null,0,16.835238803091265,null,16.835238803091265,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":164.16560871891787},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,163.8479594832344,4.5963431079978774,16.815966999905061,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,6.8997831263009992,8.2062281953097944,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,319.46859708993895,289.89489510577522,0.46332296799574713,53.887470239842202,0.97489354386520055,0.2911125528397544,-1.2872046190899766E-2,null,null,null,0,16.815966999905061,null,16.815966999905061,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":164.16511239198709},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,163.7796895001164,4.591277318360599,16.796706064193248,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,6.8531315425152881,8.1600898608621861,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,319.34571112032654,289.7673345287281,0.46315988590427759,53.843081529444532,0.97473984846444417,0.29103143881160365,-1.2949912109426975E-2,null,null,null,0,16.796706064193248,null,16.796706064193248,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":164.16451110822445},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,163.71144796282471,4.5862143846310479,16.777455987095603,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,6.806790839539608,8.1142109325455021,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,319.22287635320151,289.63983322077058,0.46299685294556736,53.798727030429234,0.97458621710343807,0.29095018709071641,-1.3027734129977375E-2,null,null,null,0,16.777455987095603,null,16.777455987095603,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":164.16380540239049},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,163.64323485950686,4.5811543044823386,16.758216759764938,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,6.7607589679684983,8.0685899518861781,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,319.1000927672294,289.51239114684154,0.46283386910314661,53.754406716134781,0.97443264975549915,0.29086879748791117,-1.3105512288330345E-2,null,null,null,0,16.758216759764938,null,16.758216759764938,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":164.16299580590078},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,163.57505017831542,4.5760970755911252,16.738988373367526,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,6.7150338917990551,8.0232254686107201,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,318.97736034108482,289.3850082719149,0.46267093436056339,53.710120559925571,0.97427914639395519,0.29078726981383179,-1.3183246620194211E-2,null,null,null,0,16.738988373367526,null,16.738988373367526,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":164.16208284685175},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,163.5068939074078,4.5710426956375061,16.719770819082736,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,6.6696135883436396,7.9781160405995806,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,318.85467905345109,289.25768456099809,0.46250804870138329,53.665868535190612,0.97412570699214507,0.29070560387894773,-1.3260937161216901E-2,null,null,null,0,16.719770819082736,null,16.719770819082736,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":164.1610670500464},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,163.43876603494638,4.5659911623050808,16.700564088103242,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,6.6244960481433948,7.9332602338413203,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,318.73204888302052,289.13041997913308,0.46234521210918966,53.62165061534435,0.97397233152341911,0.29062379949355394,-1.3338583947017923E-2,null,null,null,0,16.700564088103242,null,16.700564088103242,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":164.15994893701992},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,163.3706665490985,4.5609424732809121,16.681368171634887,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,6.579679274882186,7.8886566223870256,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,318.60946980849434,289.00321449139591,0.46218242456758396,53.577466773826103,0.97381901996113862,0.29054185646777098,-1.3416187013145731E-2,null,null,null,0,16.681368171634887,null,16.681368171634887,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":164.15872902606489},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,163.30259543803638,4.5558966262555529,16.662183060896787,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,6.535161285301184,7.844303788304976,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,318.48694180858251,288.87606806289665,0.46201968606018462,53.533316984100509,0.97366577227867546,0.29045977461154449,-1.3493746395099038E-2,null,null,null,0,16.662183060896787,null,16.662183060896787,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":164.15740783225621},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,163.2345526899372,4.5508536189230133,16.643008747121211,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,6.4909401091139189,7.8002003216355629,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,318.36446486200401,288.74898065877932,0.46185699657062818,53.489201219656962,0.97351258844941357,0.29037755373464619,-1.3571262128312611E-2,null,null,null,0,16.643008747121211,null,16.643008747121211,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":164.15598586747606},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,163.16653829298306,4.5458134489807653,16.623845221553573,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,6.4470137889219288,7.7563448203464755,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,318.24203894748655,288.62195224422175,0.46169435608256837,53.445119454009898,0.97335946844674692,0.29029519364667256,-1.3648734248199901E-2,null,null,null,0,16.623845221553573,null,16.623845221553573,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":164.15446364043837},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,163.09855223536098,4.5407761141297565,16.604692475452516,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,6.4033803801309928,7.7127358902881271,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,318.11966404376682,288.49498278443593,0.46153176457967693,53.401071660698705,0.97320641224408155,0.29021269415704615,-1.3726162790074881E-2,null,null,null,0,16.604692475452516,null,16.604692475452516,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":164.15284165671321},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,163.03059450526291,4.5357416120743999,16.585550500089848,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,6.360037950867838,7.6693721451493362,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,317.99734012959027,288.36807224466747,0.46136922204564257,53.357057813287781,0.97305341981483395,0.29013005507501466,-1.3803547789244419E-2,null,null,null,0,16.585550500089848,null,16.585550500089848,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":164.15112041875088},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,162.96266509088574,4.5307099405225477,16.56641928675047,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,6.3169845818973958,7.6262522064132554,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,317.87506718371134,288.24122059019578,0.46120672846417177,53.313077885366198,0.97290049113243182,0.29004727620965115,-1.3880889280926567E-2,null,null,null,0,16.56641928675047,null,16.56641928675047,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":164.14930042590575},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,162.89476398043121,4.525681097185509,16.547298826732412,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,6.2742183665406266,7.5833747033135479,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,317.7528451848932,288.11442778633403,0.46104428381898865,53.269131850547836,0.97274762617031418,0.28996435736985432,-1.3958187300303848E-2,null,null,null,0,16.547298826732412,null,16.547298826732412,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":164.14738217446006},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,162.82689116210602,4.5206550797780718,16.528189111346929,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,6.2317374105929124,7.5407382727908168,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,317.63067411190787,287.98769379842901,0.4608818880938339,53.225219682471732,0.97259482490193061,0.28988129836434806,-1.4035441882509048E-2,null,null,null,0,16.528189111346929,null,16.528189111346929,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":164.14536615764732},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,162.75904662412182,4.515631886018431,16.509090131918249,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,6.1895398322428203,7.4983415594492664,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,317.5085539435363,287.86101859186101,0.46071954127246639,53.181341354801162,0.97244208730074233,0.28979809900168185,-1.4112653062596792E-2,null,null,null,0,16.509090131918249,null,16.509090131918249,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":164.14325286567549},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,162.69123035469511,4.5106115136282758,16.490001879783858,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,6.1476237619916247,7.4561832155136214,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,317.38648465856824,287.73440213204412,0.46055724333866155,53.137496841224731,0.97228941334022101,0.28971475909023042,-1.4189820875611048E-2,null,null,null,0,16.490001879783858,null,16.490001879783858,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":164.1410427857501},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,162.62344234204733,4.5055939603326882,16.470924346294161,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,6.1059873425730968,7.4142619007862764,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,317.26446623580222,287.60784438442562,0.46039499427621278,53.093686115455114,0.97213680299385019,0.28963127843819414,-1.4266945356514071E-2,null,null,null,0,16.470924346294161,null,16.470924346294161,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":164.13873640209707},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,162.55568257440481,4.5005792238602185,16.451857522812755,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,6.0646287288740464,7.372576282604693,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,317.14249865404571,287.48134531448642,0.46023279406893014,53.049909151230054,0.97198425623512352,0.28954765685359835,-1.4344026540204169E-2,null,null,null,0,16.451857522812755,null,16.451857522812755,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":164.13633419598526},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,162.48795103999882,4.4955673019428364,16.432801400716226,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,6.0235460878552134,7.3311250357990394,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,317.02058189211493,287.3549048877407,0.46007064270064135,53.006165922311624,0.97183177303754631,0.28946389414429408,-1.4421064461558331E-2,null,null,null,0,16.432801400716226,null,16.432801400716226,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":164.13383664574891},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,162.42024772706549,4.4905581923159597,16.413755971394263,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,5.9827375984727622,7.2899068426500548,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,316.89871592883492,287.22852306973596,0.45990854015519067,52.962456402486708,0.97167935337463474,0.28937999011795768,-1.449805915537894E-2,null,null,null,0,16.413755971394263,null,16.413755971394263,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":164.13124422680988},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,162.35257262384587,4.4855518927184415,16.39472122624964,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,5.9422014516002699,7.2489203928471699,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,316.77690074303962,287.10219982605309,0.45974648641643978,52.918780565566806,0.97152699721991609,0.28929594458209085,-1.4575010656422194E-2,null,null,null,0,16.39472122624964,null,16.39472122624964,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":164.12855741169969},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,162.28492571858595,4.4805484008925429,16.375697156698067,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,5.9019358499511387,7.2081643834468432,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,316.65513631357175,286.97593512230611,0.45958448146826758,52.875138385387658,0.97137470454692865,0.28921175734402066,-1.4651918999394553E-2,null,null,null,0,16.375697156698067,null,16.375697156698067,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":164.12577667008111},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,162.21730699953656,4.4755477145839668,16.356683754168355,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,5.8619390080016549,7.1676375188311514,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,316.53342261928287,286.84972892414231,0.45942252529456973,52.831529835809761,0.97122247532922146,0.28912742821089943,-1.4728784218942081E-2,null,null,null,0,16.356683754168355,null,16.356683754168355,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":164.12290246877004},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,162.14971645495342,4.4705498315418097,16.337681010102209,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,5.8222091519143859,7.127338510666589,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,316.41175963903322,286.72358119724174,0.45926061787925898,52.787954890717657,0.97107030954035511,0.28904295698970506,-1.480560634966821E-2,null,null,null,0,16.337681010102209,null,16.337681010102209,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":164.11993527175679},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,162.0821540730972,4.4655547495186125,16.318688915954429,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,5.7827445194622413,7.0872660778631253,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,316.29014735169199,286.59749190731776,0.45909875920626486,52.7444135240207,0.97091820715390065,0.28895834348724042,-1.4882385426119527E-2,null,null,null,0,16.318688915954429,null,16.318688915954429,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":164.11687554022726},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,162.01461984223343,4.4605624662703267,16.299707463192789,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,5.743543359952894,7.0474189465334698,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,316.16858573613723,286.47146102011692,0.45893694925953421,52.700905709652488,0.97076616814344063,0.28887358751013414,-1.4959121482782223E-2,null,null,null,0,16.299707463192789,null,16.299707463192789,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":164.11372373258408},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,161.9471137506325,4.455572979556309,16.280736643298006,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,5.7046039341537371,7.0077958499525836,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,316.04707477125555,286.34548850141829,0.45877518802303019,52.657431421570891,0.97061419248256842,0.28878868886483994,-1.5035814554110516E-2,null,null,null,0,16.280736643298006,null,16.280736643298006,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":164.11048030446739},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,161.87963578656974,4.4505862871393287,16.261776447763786,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,5.6659245142173376,6.9683955285173997,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,315.92561443594258,286.21957431703413,0.45861347548073328,52.613990633758164,0.97046228014488822,0.28870364735763687,-1.5112464674469805E-2,null,null,null,0,16.261776447763786,null,16.261776447763786,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":164.10714570877545},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,161.81218593832534,4.4456023867855423,16.242826868096685,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,5.6275033836073325,6.9292167297067975,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,315.80420470910263,286.09371843280934,0.45845181161664061,52.570583320220635,0.97031043110401505,0.28861846279462922,-1.5189071878218385E-2,null,null,null,0,16.242826868096685,null,16.242826868096685,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":164.10372039568523},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,161.74476419418437,4.4406212762645589,16.223887895816411,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,5.5893388370249246,6.8902582080417663,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,315.68284556964892,285.96792081462178,0.45829019641476554,52.527209454989361,0.97015864533357588,0.28853313498174693,-1.5265636199629284E-2,null,null,null,0,16.223887895816411,null,16.223887895816411,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":164.10020481267256},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,161.67737054243679,4.4356429533493333,16.20495952245539,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,5.5514291803356395,6.8515187250458256,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,315.56153699650326,285.84218142838193,0.45812862985913905,52.483869012119015,0.97000692280720768,0.28844766372474506,-1.5342157672932899E-2,null,null,null,0,16.20495952245539,null,16.20495952245539,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":164.09659940453236},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,161.61000497137744,4.4306674158162354,16.186041739559016,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,5.5137727304967576,6.812997049205654,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,315.44027896859643,285.71650024003293,0.45796711193380835,52.440561965688687,0.96985526349855877,0.2883620488292038,-1.5418636332316993E-2,null,null,null,0,16.186041739559016,null,16.186041739559016,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":164.09290461339836},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,161.54266746930602,4.425694661445041,16.167134538685659,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,5.4763678154851521,6.7746919559319307,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,315.31907146486787,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":285.59087721555056},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.45780564262283696},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":52.397288289801708},0.96970366738128844,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28827629010052896},{"$f":"E746-E255","v":-1.5495072211898275E-2},null,null,null,0,16.167134538685659,null,16.167134538685659,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":164.08912087876323},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,161.47535802452717,4.4207246880189164,16.148237911406554,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,5.4392127742255498,6.7366022275204127,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":315.19791446426592},285.46531232094327,0.45764422191030552,52.354047958585454,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.96955213442906707},0.28819038734395158,-1.5571465345754376E-2,null,null,null,{"$f":"IF(AA746>0,AA746,IF(K747=0,0,B747))","v":0},{"$f":"IF(AA746>0,AB746,E747)","v":16.148237911406554},null,{"$f":"IF(B747<=AD$59,E747,AD746)","v":16.148237911406554},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":164.08524863749767},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":161.40807662535028},{"$f":"V748*T748/3.413","v":4.4157574933243939},{"$f":"(D748*$H$23/1000-H$32)/1000","v":16.129351849305746},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":5.4023059565192746},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":6.6987266531132246},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,315.07680794574753,285.33980552225177,0.45748284978031084,52.310840946191234,0.96940066461557572,0.28810434036452781,-1.564781576791674E-2,null,null,null,0,16.129351849305746,null,16.129351849305746,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":164.08128832387024},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,161.34082326008971,4.4107930751514148,16.110476343980245,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,5.3656457229735279,6.6610640286603635,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,314.95575188827848,285.21435678554951,0.45732152621696665,52.267667226794543,0.96924925791450656,0.28801814896713934,-1.5724123512345756E-2,null,null,null,0,16.110476343980245,null,16.110476343980245,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":164.07724036956628},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,161.27359791706468,4.4058314312932758,16.091611387039816,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,5.3292304449309951,6.6236131568814258,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,314.83474627083348,285.08896607694226,0.45716025120440318,52.224526774594636,0.96909791429956293,0.28793181295649312,-1.5800388612962735E-2,null,null,null,0,16.091611387039816,null,16.091611387039816,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":164.07310520370714},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,161.20640058459924,4.4008725595466807,16.072756970107172,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,5.2930585044000562,6.5863728472275431,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,314.71379107239568,284.96363336256792,0.45699902472676646,52.181419563815041,0.968946633744459,0.28784533213712132,-1.5876611103642801E-2,null,null,null,0,16.072756970107172,null,16.072756970107172,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":164.068883252869},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,161.13923125102232,4.3959164577116967,16.053913084817825,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,5.2571282939853212,6.5493419158435371,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,314.59288627195724,284.83835860859705,0.45683784676821959,52.138345568703073,0.96879541622291954,0.28775870631338141,-1.5952791018190027E-2,null,null,null,0,16.053913084817825,null,16.053913084817825,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":164.0645749411016},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,161.07208990466773,4.3909631235917566,16.035079722820083,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,5.2214382168186706,6.5125191855302829,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,314.47203184851895,284.7131417812322,0.4566767173129419,52.095304763529839,0.9686442617086809,0.28767193528945639,-1.6028928390365849E-2,null,null,null,0,16.035079722820083,null,16.035079722820083,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":164.06018068994678},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,161.00497653387413,4.3860125549936857,16.016256875775134,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,5.1859866864907778,6.4759034857072901,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,314.35122778109047,284.58798284670831,0.45651563634512882,52.05229712259063,0.96849317017548964,0.28758501886935406,-1.6105023253892625E-2,null,null,null,0,16.016256875775134,null,16.016256875775134,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":164.05570091845692},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,160.93789112698502,4.3810647497276518,15.997444535356896,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,5.1507721269829823,6.4394936523754858,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,314.2304740486901,284.4628817712923,0.4563546038489924,52.009322620204188,0.96834214159710397,0.28749795685690804,-1.618107564242699E-2,null,null,null,0,15.997444535356896,null,15.997444535356896,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":164.05113604321321},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,160.87083367234879,4.3761197056071994,15.978642693252123,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,5.1157929725997056,6.4032885280802159,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,314.10977063034488,284.33783852128323,0.45619361980876072,51.966381230713267,0.96819117594729265,0.28741074905577702,-1.6257085589572284E-2,null,null,null,0,15.978642693252123,null,15.978642693252123,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":164.04648647834352},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,160.80380415831866,4.3711774204492277,15.959851341160311,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,5.0810476679012249,6.3672869618744485,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,313.98911750509063,284.21285306301218,0.45603268420867826,51.923472928484273,0.96804027319983543,0.287323395269445,-1.6333053128887443E-2,null,null,null,0,15.959851341160311,null,15.959851341160311,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":164.04175263554058},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,160.7368025732527,4.3662378920739977,15.941070470793752,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,5.0465346676369425,6.3314878092821836,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,313.86851465197191,284.08792536284221,0.45587179703300551,51.880597687907397,0.96788943332852295,0.28723589530122134,-1.6408978293876331E-2,null,null,null,0,15.941070470793752,null,15.941070470793752,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":164.0369349240795},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,160.66982890551387,4.3613011183051427,15.922300073877553,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,5.0122524366790682,6.2958899322620736,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,313.74796205004202,283.96305538716859,0.45571095826601937,51.837755483396734,0.96773865630715683,0.28714824895424051,-1.6484861117993077E-2,null,null,null,0,15.922300073877553,null,15.922300073877553,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":164.03203375083561},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,160.60288314346991,4.3563670969696018,15.90354014214939,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,4.9781994499566498,6.2604921991712432,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,313.62745967836287,283.83824310241789,0.45555016789201264,51.794946289389458,0.96758794210954957,0.28706045603146257,-1.6560701634636743E-2,null,null,null,0,15.90354014214939,null,15.90354014214939,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":164.02704952030163},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,160.53596527549348,4.3514358258977222,15.884790667359905,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,4.9443741923902342,6.2252934847293169,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,313.50700751600533,283.71348847504919,0.4553894258952943,51.752170080347099,0.96743729070952489,0.28697251633567283,-1.6636499877158428E-2,null,null,null,0,15.884790667359905,null,15.884790667359905,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":164.02198263460528},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,160.46907528996203,4.3465073029231478,15.866051641272259,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,4.9107751588266906,6.1902926699826457,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,313.3866055420487,283.58879147155278,0.45522873226018945,51.709426830754182,0.9672867020809166,0.28688442966948163,-1.6712255878863047E-2,null,null,null,0,15.866051641272259,null,15.866051641272259,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":164.01683349352606},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,160.40221317525788,4.3415815258829067,15.847323055662496,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,4.8774008539747005,6.1554886422687369,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,313.26625373558124,283.46415205845108,0.45506808697103884,51.666716515119276,0.96713617619757031,0.28679619583532484,-1.6787969672989789E-2,null,null,null,0,15.847323055662496,null,15.847323055662496,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":164.01160249451266},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,160.3353789197682,4.3366584926173379,15.82860490231924,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,4.8442497923404684,6.1208802951808821,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,313.14595207569982,283.33957020229798,0.45490749001219977,51.624039107974113,0.96698571303334213,0.28670781463546374,-1.6863641292738762E-2,null,null,null,0,15.82860490231924,null,15.82860490231924,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":164.00629003269944},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,160.26857251188497,4.3317382009701317,15.809897173043867,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,4.8113204981639859,6.0864665285329815,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,313.02570054150999,283.21504586967899,0.45474694136804483,51.581394583874129,0.96683531256209898,0.28661928587198465,-1.6939270771244352E-2,null,null,null,0,15.809897173043867,null,15.809897173043867,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":164.00089650092337},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,160.20179394000502,4.3268206487882965,15.79119985965035,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,4.7786115053556211,6.0522462483245762,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,312.90549911212605,283.09057902721122,0.45458644102296331,51.538782917397953,0.96668497475771886,0.28653060934679947,-1.7014858141616074E-2,null,null,null,0,15.79119985965035,null,15.79119985965035,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":163.9954222897405},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,160.13504319253002,4.3219058339222149,15.772512953965512,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,4.7461213574332319,6.0182183667060682,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,312.78534776667107,282.96616964154356,0.45442598896135955,51.4962040831482,0.96653469959409055,0.28644178486164534,-1.7090403436883506E-2,null,null,null,0,15.772512953965512,null,15.772512953965512,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":163.98986778744236},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,160.06832025786647,4.3169937542255443,15.753836447828608,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,4.7138486074594876,5.9843818019441333,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,312.66524648427668,282.84181767935593,0.45426558516765425,51.453658055750253,0.9663844870451137,0.28635281221808451,-1.7165906690046029E-2,null,null,null,0,15.753836447828608,null,15.753836447828608,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":163.98423338007228},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,160.00162512442571,4.312084407555318,15.73517033309175,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,4.6817918179798523,5.9507354783873412,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,312.54519524408335,282.71752310736008,0.45410522962628375,51.411144809853369,0.96623433708469908,0.286263691217505,-1.7241367934035523E-2,null,null,null,0,15.73517033309175,null,15.73517033309175,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":163.97851945144149},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,159.93495778062388,4.3071777917718466,15.71651460161949,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,4.6499495609607173,5.9172783264319531,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,312.42519402523999,282.5932858922987,0.45394492232170003,51.368664320129682,0.96608424968676798,0.28617442166111978,-1.7316787201746564E-2,null,null,null,0,15.71651460161949,null,15.71651460161949,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":163.97272638314521},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,159.86831821488195,4.3022739047388008,15.697869245289169,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,4.6183204177281603,5.8840092824879244,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,312.30524280690457,282.46910600094634,0.45378466323837108,51.326216561275089,0.9659342248252526,0.28608500334996723,-1.7392164526018661E-2,null,null,null,0,15.697869245289169,null,15.697869245289169,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":163.9668545545783},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,159.80170641562577,4.2973727443231429,15.679234255990645,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,4.5869029789069193,5.8509272889450923,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,312.18534156824342,282.34498340010828,0.45362445236078019,51.283801508008395,0.96578426247409621,0.28599543608491118,-1.746749993962915E-2,null,null,null,0,15.679234255990645,null,15.679234255990645,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":163.96090434295124},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,159.73512237128594,4.2924743083951604,15.660609625626403,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,4.5556958443598781,5.8180312941395549,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,312.0654902884317,282.22091805662143,0.45346428967342667,51.241419135071823,0.96563436260725266,0.28590571966664069,-1.7542793475321616E-2,null,null,null,0,15.660609625626403,null,15.660609625626403,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":163.9548761233055},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,159.66856607029791,4.2875785948284513,15.64199534611153,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,4.5246976231278966,5.7853202523202354,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,311.94568894665326,282.0969099373537,0.45330417516082544,51.199069417230731,0.96548452519868722,0.28581585389567038,-1.7618045165777474E-2,null,null,null,0,15.64199534611153,null,15.64199534611153,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":163.94877026852913},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,159.60203750110196,4.2826856014999217,15.623391409373689,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,4.4939069333700381,5.7527931236156489,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,311.82593752210056,281.97295900920403,0.45314410880750655,51.156752329273701,0.96533475022237514,0.28572583857233996,-1.7693255043635503E-2,null,null,null,0,15.623391409373689,null,15.623391409373689,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":163.94258714937203},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,159.53553665214318,4.2777953262897999,15.604797807353169,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,4.4633224023042031,5.7204488740008292,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,311.70623599397476,281.84906523910274,0.45298409059801603,51.114467846012587,0.96518503765230346,0.28563567349681473,-1.7768423141468759E-2,null,null,null,0,15.604797807353169,null,15.604797807353169,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":163.93632713446121},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,159.46906351187147,4.2729077670815681,15.586214532002632,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,4.4329426661480591,5.6882864752644728,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,311.58658434148566,281.72522859401073,0.45282412051691545,51.072215942281844,0.96503538746246897,0.28554535846908508,-1.7843549491818322E-2,null,null,null,0,15.586214532002632,null,15.586214532002632,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":163.9299905903157},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,159.40261806874153,4.2680229217620758,15.567641575287547,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,4.4027663700605535,5.6563049049762446,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,311.46698254385177,281.60144904092027,0.45266419854878148,51.02999659293971,0.96488579962688048,0.28545489328896717,-1.7918634127164879E-2,null,null,null,0,15.567641575287547,null,15.567641575287547,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":163.92357788136161},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,159.33620031121291,4.2631407882214152,15.549078929185711,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,4.3727921680835449,5.6245031464542734,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,311.34743058030028,281.4777265468544,0.45250432467820689,50.987809772866882,0.96473627411955676,0.28536427775610224,-1.7993677079932269E-2,null,null,null,0,15.549078929185711,null,15.549078929185711,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":163.91708936994698},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,159.2698102277499,4.2582613643530136,15.530526585687596,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,4.3430187230840422,5.5928801887328401,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,311.22792843006687,281.35406107886695,0.45234449888979888,50.945655456967529,0.96458681091452769,0.28527351166995696,-1.806867838251236E-2,null,null,null,0,15.530526585687596,null,15.530526585687596,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":163.91052541635631},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,159.20344780682169,4.2533846480535562,15.511984536796069,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,4.3134447066966493,5.5614350265302308,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,311.10847607239606,281.23045260404263,0.45218472116818087,50.903533620168389,0.96443740998583416,0.28518259482982361,-1.8143638067227741E-2,null,null,null,0,15.511984536796069,null,15.511984536796069,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":163.90388637882523},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,159.13711303690218,4.2485106372230375,15.493452774526578,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,4.2840687992665103,5.5301666602167892,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,310.98907348654097,281.10690108949694,0.45202499149799125,50.86144423741942,0.96428807130752747,0.28509152703481955,-1.8218556166353039E-2,null,null,null,0,15.493452774526578,null,15.493452774526578,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":163.89717261355491},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,159.07080590647016,4.2436393297647372,15.474931290907055,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,4.2548896897925257,5.4990740957831123,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,310.86972065176332,280.98340650237623,0.45186530986388385,50.819387283693459,0.96413879485367016,0.28500030808388782,-1.8293432712127355E-2,null,null,null,0,15.474931290907055,null,15.474931290907055,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":163.89038447472637},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,159.00452640400914,4.2387707235852092,15.456420077977885,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,4.2259060758710154,5.4681563448085022,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,310.75041754733348,280.85996880985726,0.45170567625052771,50.777362733986138,0.96398958059833517,0.28490893777579673,-1.8368267736725841E-2,null,null,null,0,15.456420077977885,null,15.456420077977885,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":163.88352231451469},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,158.93827451800749,4.2339048165942987,15.437919127791977,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,4.1971166636396928,5.4374124244294944,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,310.63116415253052,280.73658797914766,0.45154609064260709,50.735370563316053,0.96384042851560681,0.28481741590914028,-1.8443061272266803E-2,null,null,null,0,15.437919127791977,null,15.437919127791977,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":163.87658648310304},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,158.87205023695833,4.2290416067051213,15.419428432414653,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,4.1685201677220123,5.4068413573086369,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,310.51196044664204,280.61326397748553,0.45138655302482145,50.693410746724595,0.96369133857957923,0.28472574228233738,-1.8517813350841905E-2,null,null,null,0,15.419428432414653,null,15.419428432414653,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":163.86957732869666},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,158.8058535493596,4.2241810918340592,15.400947983923679,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,4.1401153111718934,5.3764421716034141,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,310.3928064089643,280.48999677213931,0.45122706338188545,50.651483259275722,0.9635423107643587,0.28463391669363319,-1.859252400446465E-2,null,null,null,0,15.400947983923679,null,15.400947983923679,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":163.86249519753676},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,158.73968444371403,4.2193232699007925,15.382477774409342,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,4.1119008254188216,5.3462139009353589,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,310.27370201880228,280.36678633040839,0.45106762169852888,50.609588076056667,0.96339334504406082,0.28454193894109731,-1.8667193265121895E-2,null,null,null,0,15.382477774409342,null,15.382477774409342,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":163.85534043391411},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,158.67354290852916,4.214468138828245,15.364017795974268,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,4.0838754502132337,5.3161555843593256,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,310.15464725546951,280.24363261962213,0.45090822795949659,50.567725172176893,0.96324444139281329,0.28444980882262583,-1.8741821164738326E-2,null,null,null,0,15.364017795974268,null,15.364017795974268,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":163.84811338018275},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,158.60742893231728,4.2096156965426141,15.345568040733539,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,4.0560379335723313,5.2862662663329427,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,310.03564209828812,280.12053560714048,0.45074888214954856,50.525894522768738,0.96309559978475368,0.28435752613593968,-1.881640773518356E-2,null,null,null,0,15.345568040733539,null,15.345568040733539,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":163.84081437677347},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,158.54134250359547,4.2047659409733811,15.327128500814704,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,4.0283870317262318,5.256544996686241,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,309.91668652658888,279.99749526035379,0.45058958425345952,50.484096102987451,0.96294682019403077,0.28426509067858541,-1.8890953008291689E-2,null,null,null,0,15.327128500814704,null,15.327128500814704,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":163.83344376220714},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,158.47528361088564,4.199918870053243,15.308699168357554,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,4.0009215090643906,5.2269908305914434,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,309.79778051971118,279.87451154668247,0.45043033425601986,50.442329888010363,0.96279810259480403,0.28417250224793528,-1.896545701583463E-2,null,null,null,0,15.308699168357554,null,15.308699168357554,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":163.82600187310808},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,158.40925224271444,4.1950744817182049,15.290280035514455,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,3.9736401380825268,5.1976028285329301,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,309.67892405700303,279.75158443357748,0.45027113214203429,50.400595853037998,0.96264944696124377,0.2840797606411869,-1.9039919789538118E-2,null,null,null,0,15.290280035514455,null,15.290280035514455,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":163.8184890442171},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":163.81090560840462},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":163.80334315028458},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":163.7958015829328},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":163.78828081990477},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":163.78078077523219},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":163.77330136341979},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":163.76584249944202},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":163.75840409873993},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":163.75098607721782},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":163.74358835124025},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":163.73621083762873},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":163.72885345365873},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":163.72151611705647},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":163.71419874599599},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":163.70690125909601},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":163.69962357541692},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":279.62871388851971},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.45011197789632262},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":50.358893973293192},0.96250085326753065,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28398686565536324},{"$f":"E810-E319","v":-1.9114341361079923E-2},null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":163.69236561445786},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,50.358893973293192,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,-1.9114341361079923E-2,null,null,null,{"$f":"IF(AA810>0,AA810,IF(K811=0,0,B811))","v":0},{"$f":"IF(AA810>0,AB810,E811)","v":15.271871094450042},null,{"$f":"IF(B811<=AD$59,E811,AD810)","v":15.271871094450042},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":163.68512729615358},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":158.34324838761333},{"$f":"V812*T812/3.413","v":4.1902327739074998},{"$f":"(D812*$H$23/1000-H$32)/1000","v":15.271871094450042},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":163.67790854087175},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":163.67070926940988},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":163.66352940299234},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":163.65636886326774},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":163.64922757230585},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":163.64210545259485},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":163.63500242703856},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":163.62791841895364},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":163.62085335206683},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":163.61380715051214},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":163.60677973882827},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":163.59977104195582},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":163.59278098523461},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":163.5858094944011},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":163.57885649558574},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":163.57192191531027},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":163.56500568048526},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":163.55810771840748},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":163.55122795675734},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":163.54436632359642},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":163.53752274736487},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":163.53069715687897},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":163.52388948132875},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":163.51709965027538},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":163.51032759364887},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":163.50357324174556},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":163.49683652522577},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":163.49011737511157},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":163.48341572278409},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":163.4767314999815},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":163.4700646387966},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":163.46341507167446},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":163.45678273141013},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":163.45016755114648},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":163.44356946437188},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":163.436988404918},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":163.43042430695755},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":163.42387710500213},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":163.41734673390008},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":163.41083312883424},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":163.40433622531987},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":163.39785595920242},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":163.39139226665563},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":163.38494508417921},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":163.37851434859684},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":163.37209999705419},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":163.36570196701672},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":163.35932019626779},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":163.35295462290654},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":163.34660518534596},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":163.34027182231085},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":163.3339544728359},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":163.32765307626363},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":163.32136757224262},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":163.31509790072548},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":163.30884400196683},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":163.30260581652166},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":163.29638328524322},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":163.29017634928127},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":163.2839849500802},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":163.2778090293771},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":163.27164852920009},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":279.62871388851971},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.45011197789632262},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":50.358893973293192},0.96250085326753065,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28398686565536324},{"$f":"E874-E383","v":-1.9114341361079923E-2},null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":163.26550339186645},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,50.358893973293192,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,-1.9114341361079923E-2,null,null,null,{"$f":"IF(AA874>0,AA874,IF(K875=0,0,B875))","v":0},{"$f":"IF(AA874>0,AB874,E875)","v":15.271871094450042},null,{"$f":"IF(B875<=AD$59,E875,AD874)","v":15.271871094450042},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":163.25937355998073},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":158.34324838761333},{"$f":"V876*T876/3.413","v":4.1902327739074998},{"$f":"(D876*$H$23/1000-H$32)/1000","v":15.271871094450042},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":163.25325897643302},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":163.24715958439722},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":163.24107532732927},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":163.23500614896531},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":163.22895199332009},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":163.22291280468511},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":163.21688852762702},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":163.21087910698583},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":163.20488448787333},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":163.1989046156713},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":163.19293943602995},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":163.18698889486626},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":163.18105293836228},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":163.17513151296359},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":163.16922456537759},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":163.16333204257205},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":163.15745389177332},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":163.151590060465},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":163.14574049638611},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":163.13990514752976},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":163.13408396214155},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":163.12827688871786},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":163.12248387600468},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":163.11670487299577},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":163.11093982893129},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":163.10518869329644},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":163.09945141581971},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":163.09372794647172},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":163.08801823546349},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":163.08232223324518},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":163.07663989050462},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":163.07097115816586},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,{"$f":"IF($AG907=1,$AH907,0)","v":0},{"$f":"IF($AG907=2,$AH907,0)","v":0},{"$f":"IF($AG907=3,$AH907,0)","v":0},{"$f":"IF($AG907=4,$AH907,0)","v":0},{"$f":"IF($AG907=5,$AH907,0)","v":0},{"$f":"IF($AG907=6,$AH907,0)","v":0},{"$f":"IF($AG907=7,$AH907,0)","v":0},0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":163.06531598738769},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":163.0596743295624},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":163.05404613631427},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":163.04843135949818},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":163.04282995119834},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":163.03724186372679},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":163.03166704962214},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":50.358893973293192},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"E915-E424","v":-1.9114341361079923E-2},null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":163.02610546164826},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":163.02055705279278},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":163.01502177626594},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":163.00949958549924},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":163.00399043414401},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":162.99849427607029},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":162.99301106536541},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":162.98754075633278},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":162.98208330349055},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":162.97663866157055},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":162.97120678551667},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":162.96578763048402},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":162.9603811518374},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":162.95498730515021},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":162.94960604620329},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":162.9442373309835},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":162.93888111568273},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":162.9335373566966},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":162.92820601062337},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":162.92288703426257},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":162.9175803846141},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":162.91228601887684},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":162.90700389444766},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q938^6+S$9*$Q938^5+T$9*$Q938^4+U$9*$Q938^3+V$9*$Q938^2+W$9*$Q938+X$9","v":279.62871388851971},{"$f":"R$10*$Q938^6+S$10*$Q938^5+T$10*$Q938^4+U$10*$Q938^3+V$10*$Q938^2+W$10*$Q938+X$10","v":0.45011197789632262},50.358893973293192,0.96250085326753065,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28398686565536324},-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":162.90173396892013},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,{"$f":"IF(AA938>0,AA938,IF(K939=0,0,B939))","v":0},{"$f":"IF(AA938>0,AB938,E939)","v":15.271871094450042},null,{"$f":"IF(B939<=AD$59,E939,AD938)","v":15.271871094450042},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":162.89647620008358},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AG939=1,$AH939,0)","v":0},{"$f":"IF($AG939=2,$AH939,0)","v":0},{"$f":"IF($AG939=3,$AH939,0)","v":0},{"$f":"IF($AG939=4,$AH939,0)","v":0},{"$f":"IF($AG939=5,$AH939,0)","v":0},{"$f":"IF($AG939=6,$AH939,0)","v":0},{"$f":"IF($AG939=7,$AH939,0)","v":0},{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":158.34324838761333},{"$f":"V940*T940/3.413","v":4.1902327739074998},{"$f":"(D940*$H$23/1000-H$32)/1000","v":15.271871094450042},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":162.89123054592176},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":162.88599696461185},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":162.88077541452336},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":162.87556585421694},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":162.87036824244333},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":162.86518253814228},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":162.86000870044145},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":162.85484668865539},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":162.84969646228433},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":162.84455798101334},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":162.83943120471108},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":162.83431609342884},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":162.82921260739951},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":162.82412070703654},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":162.81904035293289},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":162.81397150586008},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":162.80891412676704},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":162.8038681767793},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":162.79883361719789},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":162.79381040949824},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":162.78879851532946},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":162.78379789651314},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":162.77880851504247},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":162.77383033308129},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":162.76886331296308},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":162.76390741719001},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":162.75896260843211},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":162.75402884952618},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":162.74910610347496},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":162.74419433344613},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":162.73929350277149},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":162.73440357494596},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,{"$f":"IF($AG971=1,$AH971,0)","v":0},{"$f":"IF($AG971=2,$AH971,0)","v":0},{"$f":"IF($AG971=3,$AH971,0)","v":0},{"$f":"IF($AG971=4,$AH971,0)","v":0},{"$f":"IF($AG971=5,$AH971,0)","v":0},{"$f":"IF($AG971=6,$AH971,0)","v":0},{"$f":"IF($AG971=7,$AH971,0)","v":0},0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":162.72952451362673},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":162.72465628263228},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":162.71979884594157},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":162.71495216769316},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":162.71011621218423},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":162.70529094386981},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":162.7004763273618},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":50.358893973293192},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"E979-E488","v":-1.9114341361079923E-2},null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":162.69567232742824},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":162.69087890899235},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":162.68609603713165},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":162.68132367707724},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":162.67656179421286},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":162.67181035407407},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":162.66706932234737},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":162.66233866486957},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":162.65761834762668},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":162.65290833675331},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":162.6482085985318},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":162.64351909939137},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":162.63883980590739},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":162.63417068480058},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":162.6295117029361},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":162.62486282732297},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":162.62022402511312},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":162.61559526360068},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":162.61097651022124},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":162.60636773255106},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":162.60176889830626},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":162.59717997534216},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":162.59260093165247},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,309.56011711782105,{"$f":"R$9*$Q1002^6+S$9*$Q1002^5+T$9*$Q1002^4+U$9*$Q1002^3+V$9*$Q1002^2+W$9*$Q1002+X$9","v":279.62871388851971},{"$f":"R$10*$Q1002^6+S$10*$Q1002^5+T$10*$Q1002^4+U$10*$Q1002^3+V$10*$Q1002^2+W$10*$Q1002+X$10","v":0.45011197789632262},50.358893973293192,0.96250085326753065,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.28398686565536324},-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":162.58803173536856},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,{"$f":"IF(AA1002>0,AA1002,IF(K1003=0,0,B1003))","v":0},{"$f":"IF(AA1002>0,AB1002,E1003)","v":15.271871094450042},null,{"$f":"IF(B1003<=AD$59,E1003,AD1002)","v":15.271871094450042},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":162.58347235475875},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AG1003=1,$AH1003,0)","v":0},{"$f":"IF($AG1003=2,$AH1003,0)","v":0},{"$f":"IF($AG1003=3,$AH1003,0)","v":0},{"$f":"IF($AG1003=4,$AH1003,0)","v":0},{"$f":"IF($AG1003=5,$AH1003,0)","v":0},{"$f":"IF($AG1003=6,$AH1003,0)","v":0},{"$f":"IF($AG1003=7,$AH1003,0)","v":0},{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":158.34324838761333},{"$f":"V1004*T1004/3.413","v":4.1902327739074998},{"$f":"(D1004*$H$23/1000-H$32)/1000","v":15.271871094450042},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":162.57892275822749},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":162.57438291431473},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":162.56985279169515},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":162.56533235917743},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":162.56082158570354},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":162.55632044034806},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":162.55182889231745},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":162.5473469109493},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":162.54287446571172},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":162.53841152620259},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":162.53395806214888},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":162.52951404340604},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":162.5250794399571},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":162.52065422191231},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":162.51623835950821},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":162.51183182310706},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":162.50743458319621},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":162.50304661038737},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":162.49866787541606},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":162.49429834914076},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":162.48993800254254},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":162.48558680672417},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":162.4812447329096},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":162.47691175244333},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":162.47258783678976},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":162.46827295753252},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":162.46396708637394},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":162.45967019513438},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":162.45538225575154},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,309.56011711782105,279.62871388851971,0.45011197789632262,50.358893973293192,0.96250085326753065,0.28398686565536324,-1.9114341361079923E-2,null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":162.45110324028005},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,158.34324838761333,4.1902327739074998,15.271871094450042,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$f":"C1034*1.8+32-H$20","v":309.56011711782105},279.62871388851971,0.45011197789632262,{"$f":"(R1034-R$60)-(Q$60+460)*(S1034-S$60)","v":50.358893973293192},{"$f":"((Q1034+460)/(H$24*1.8+32+460))","v":0.96250085326753065},0.28398686565536324,{"$f":"E1034-E543","v":-1.9114341361079923E-2},null,null,null,0,15.271871094450042,null,15.271871094450042,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":162.44683312089057},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":2388.9571076071838},{"$f":"SUM(M554:M1034)","v":2637.9725064091367},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.811242037567913}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary 10-90s","index":47,"n_rows":98,"n_cols":22,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE 10-90'!D7","v":20},{"$f":"'EERE COE 10-90'!D151","v":20}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"'Input A1'!A398","v":1},null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.4576605831148171E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary 10-90s'!Q71","v":90737.16889482268},{"$f":"'LCOE Binary 10-90s'!R71","v":130980.04728376922},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash 10-90s'!Q71","v":90737.16889482268},{"$f":"'LCOE Flash 10-90s'!R71","v":130980.04728376922}]
[]
[null,"10% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,D5,D4)","v":90737.16889482268},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output",null,"yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1 10-90s'!E63)","v":19.999999999999996},null,null,null,{"$f":"('Reservoir F1 10-90s'!E63)","v":20.001877400746238},null,null,null,null,{"$f":"'Reservoir B1 10-90s'!E63","v":19.999999999999996},{"$f":"'Reservoir F1 10-90s'!E63","v":20.001877400746238},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E63,'Reservoir B1 10-90s'!E63)","v":19.999999999999996},null,0,{"$f":"N9/30","v":0.66666666666666652},{"$f":"C9/30","v":0.66666666666666652},{"$f":"(R9)","v":0.66666666666666652},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$P9","v":5547.9999999999991},{"$f":"(R9*8760*$R$2)/(1+$R$4)^$P9","v":5547.9999999999991},{"$f":"(S9*8760*$R$2)/(1+$R$4)^$P9","v":5547.9999999999991}]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1 10-90s'!E63,AVERAGE('Reservoir B1 10-90s'!E63:E74))","v":19.892656236966143},{"$f":"SUM('Reservoir B1 10-90s'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1 10-90s'!E63,AVERAGE('Reservoir F1 10-90s'!E63:E74))","v":19.886539827500055},{"$f":"SUM('Reservoir F1 10-90s'!I63:I74)","v":0},null,{"$f":"IF($L$3=0,G10,IF($L$2=0,C10,E10))","v":19.892656236966143},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E75","v":19.765245124664673},{"$f":"'Reservoir F1 10-90s'!E75","v":19.750552266787292},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E75,'Reservoir B1 10-90s'!E75)","v":19.765245124664673},null,1,0.65884150415548914,0.66308854123220473,{"$f":"S$9/(1+R$3)^P10","v":0.65708854593638943},5124.1859790485796,5157.2176076022497,5110.5522236286288]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1 10-90s'!E75,AVERAGE('Reservoir B1 10-90s'!E75:E86))","v":19.656527197293702},{"$f":"SUM('Reservoir B1 10-90s'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1 10-90s'!E75,AVERAGE('Reservoir F1 10-90s'!E75:E86))","v":19.636025453075685},{"$f":"SUM('Reservoir F1 10-90s'!I75:I86)","v":0},null,{"$f":"IF($L$3=0,G11,IF($L$2=0,C11,E11))","v":19.656527197293702},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E87","v":19.527520011884487},{"$f":"'Reservoir F1 10-90s'!E87","v":19.500992661560243},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E87,'Reservoir B1 10-90s'!E87)","v":19.527520011884487},null,2,0.65091733372948291,0.65521757324312335,0.6476480358011979,4731.3599889044954,4762.617385386734,4707.5962563870808]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1 10-90s'!E87,AVERAGE('Reservoir B1 10-90s'!E87:E98))","v":19.417498370739917},{"$f":"SUM('Reservoir B1 10-90s'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1 10-90s'!E87,AVERAGE('Reservoir F1 10-90s'!E87:E98))","v":19.387268019731252},{"$f":"SUM('Reservoir F1 10-90s'!I87:I98)","v":0},null,19.417498370739917,0,{"$f":"'Reservoir B1 10-90s'!E99","v":19.286977791396552},{"$f":"'Reservoir F1 10-90s'!E99","v":19.253179905031804},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E99,'Reservoir B1 10-90s'!E99)","v":19.286977791396552},null,3,0.64289925971321837,0.64724994569133054,0.63834315918475182,4367.3631369130735,4396.9183514727665,4336.412493876137]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1 10-90s'!E99,AVERAGE('Reservoir B1 10-90s'!E99:E110))","v":19.17572142022388},{"$f":"SUM('Reservoir B1 10-90s'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1 10-90s'!E99,AVERAGE('Reservoir F1 10-90s'!E99:E110))","v":19.140248990699178},{"$f":"SUM('Reservoir F1 10-90s'!I99:I110)","v":0},null,19.17572142022388,0,{"$f":"'Reservoir B1 10-90s'!E111","v":19.043768401180095},{"$f":"'Reservoir F1 10-90s'!E111","v":19.007095629051399},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E111,'Reservoir B1 10-90s'!E111)","v":19.043768401180095},null,4,0.63479228003933652,0.63919071400746263,0.62917196741572468,4030.1780858238644,4058.1029247793513,3994.4957666095283]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1 10-90s'!E111,AVERAGE('Reservoir B1 10-90s'!E111:E122))","v":18.9313448385765},{"$f":"SUM('Reservoir B1 10-90s'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1 10-90s'!E111,AVERAGE('Reservoir F1 10-90s'!E111:E122))","v":18.894950139340185},{"$f":"SUM('Reservoir F1 10-90s'!I111:I122)","v":0},null,18.9313448385765,0,{"$f":"'Reservoir B1 10-90s'!E123","v":18.798038634624326},{"$f":"'Reservoir F1 10-90s'!E123","v":18.762721773541486},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E123,'Reservoir B1 10-90s'!E123)","v":18.798038634624326},null,5,0.62660128782081093,0.63104482795255001,0.62013253981970395,3717.9205608639077,3744.2861773092104,3679.5384322857731]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1 10-90s'!E123,AVERAGE('Reservoir B1 10-90s'!E123:E134))","v":18.684513995427086},{"$f":"SUM('Reservoir B1 10-90s'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1 10-90s'!E123,AVERAGE('Reservoir F1 10-90s'!E123:E134))","v":18.651353545378814},{"$f":"SUM('Reservoir F1 10-90s'!I123:I134)","v":0},null,18.684513995427086,0,{"$f":"'Reservoir B1 10-90s'!E135","v":18.549932187084362},{"$f":"'Reservoir F1 10-90s'!E135","v":18.520040582785818},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E135,'Reservoir B1 10-90s'!E135)","v":18.549932187084362},null,6,0.61833107290281208,0.62281713318090282,0.61122298331695424,3428.8312902829566,3453.7078402829443,3389.4148011977404]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1 10-90s'!E135,AVERAGE('Reservoir B1 10-90s'!E135:E146))","v":18.435371183482886},{"$f":"SUM('Reservoir B1 10-90s'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1 10-90s'!E135,AVERAGE('Reservoir F1 10-90s'!E135:E146))","v":18.409441591235382},{"$f":"SUM('Reservoir F1 10-90s'!I135:I146)","v":0},null,18.435371183482886,0,{"$f":"'Reservoir B1 10-90s'!E147","v":18.299589701836691},{"$f":"'Reservoir F1 10-90s'!E147","v":18.279034601812043},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E147,'Reservoir B1 10-90s'!E147)","v":18.299589701836691},null,7,0.60998632339455638,0.61451237278276283,0.60244143202595923,3161.268365370689,3184.7247220172094,3122.1667896649055]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1 10-90s'!E147,AVERAGE('Reservoir B1 10-90s'!E147:E158))","v":18.184055664212789},{"$f":"SUM('Reservoir B1 10-90s'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1 10-90s'!E147,AVERAGE('Reservoir F1 10-90s'!E147:E158))","v":18.169196958449852},{"$f":"SUM('Reservoir F1 10-90s'!I147:I158)","v":0},null,18.184055664212789,0,{"$f":"'Reservoir B1 10-90s'!E159","v":18.047148815442853},{"$f":"'Reservoir F1 10-90s'!E159","v":18.03968667286367},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E159,'Reservoir B1 10-90s'!E159)","v":18.047148815442853},null,8,0.60157162718142843,0.60613518880709294,0.59378604687266068,2913.7000053705365,2935.803523775332,2875.9907046613989]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1 10-90s'!E159,AVERAGE('Reservoir B1 10-90s'!E159:E170))","v":17.930703712944371},{"$f":"SUM('Reservoir B1 10-90s'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1 10-90s'!E159,AVERAGE('Reservoir F1 10-90s'!E159:E170))","v":17.930602624193444},{"$f":"SUM('Reservoir F1 10-90s'!I159:I170)","v":0},null,17.930703712944371,0,{"$f":"'Reservoir B1 10-90s'!E171","v":17.792744202533321},{"$f":"'Reservoir F1 10-90s'!E171","v":17.801979931957998},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E171,'Reservoir B1 10-90s'!E171)","v":17.792744202533321},null,9,0.59309147341777735,0.59769012376481234,0.5852550152053102,2684.6977123225697,2705.5140393476586,2649.2250704474732]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1 10-90s'!E171,AVERAGE('Reservoir B1 10-90s'!E171:E182))","v":17.675448663385129},{"$f":"SUM('Reservoir B1 10-90s'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1 10-90s'!E171,AVERAGE('Reservoir F1 10-90s'!E171:E182))","v":17.69364185786424},{"$f":"SUM('Reservoir F1 10-90s'!I171:I182)","v":0},null,17.675448663385129,0,{"$f":"'Reservoir B1 10-90s'!E183","v":17.536507620020362},{"$f":"'Reservoir F1 10-90s'!E183","v":17.565897805525303},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E183,'Reservoir B1 10-90s'!E183)","v":17.536507620020362},null,10,0.58455025400067873,0.58918162211283764,0.57684655041485522,2472.9298006312852,2492.5227238125967,2440.3394150447098]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1 10-90s'!E183,AVERAGE('Reservoir B1 10-90s'!E183:E194))","v":17.418420951576582},{"$f":"SUM('Reservoir B1 10-90s'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1 10-90s'!E183,AVERAGE('Reservoir F1 10-90s'!E183:E194))","v":17.458298217762461},{"$f":"SUM('Reservoir F1 10-90s'!I183:I194)","v":0},null,17.418420951576582,0,{"$f":"'Reservoir B1 10-90s'!E195","v":17.278567950747359},{"$f":"'Reservoir F1 10-90s'!E195","v":17.331424007126238},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E195,'Reservoir B1 10-90s'!E195)","v":17.278567950747359},null,11,0.57595226502491192,0.58061403171921944,0.5685588915607791,2277.1552860524157,2295.5866167631757,2247.9239408733465]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1 10-90s'!E195,AVERAGE('Reservoir B1 10-90s'!E195:E206))","v":17.159748159290277},{"$f":"SUM('Reservoir B1 10-90s'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1 10-90s'!E195,AVERAGE('Reservoir F1 10-90s'!E195:E206))","v":17.224555547842126},{"$f":"SUM('Reservoir F1 10-90s'!I195:I206)","v":0},null,17.159748159290277,0,{"$f":"'Reservoir B1 10-90s'!E207","v":17.019051246587477},{"$f":"'Reservoir F1 10-90s'!E207","v":17.098542534243208},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E207,'Reservoir B1 10-90s'!E207)","v":17.019051246587477},null,12,0.56730170821958259,0.57199160530967597,0.56039030300231663,2096.2181188065383,2113.5476052388035,2070.6800098374761]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1 10-90s'!E207,AVERAGE('Reservoir B1 10-90s'!E207:E218))","v":16.899555056874679},{"$f":"SUM('Reservoir B1 10-90s'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1 10-90s'!E207,AVERAGE('Reservoir F1 10-90s'!E207:E218))","v":16.992397974534963},{"$f":"SUM('Reservoir F1 10-90s'!I207:I218)","v":0},null,16.899555056874679,0,{"$f":"'Reservoir B1 10-90s'!E219","v":16.758080770994727},{"$f":"'Reservoir F1 10-90s'!E219","v":16.867237665142135},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E219,'Reservoir B1 10-90s'!E219)","v":16.758080770994727},null,13,0.55860269236649096,0.56331850189582267,0.5523390740349674,1929.0417456355581,1945.3270116589058,1907.4113786406385]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1 10-90s'!E219,AVERAGE('Reservoir B1 10-90s'!E219:E230))","v":16.637963645561147},{"$f":"SUM('Reservoir B1 10-90s'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1 10-90s'!E219,AVERAGE('Reservoir F1 10-90s'!E219:E230))","v":16.761809903643407},{"$f":"SUM('Reservoir F1 10-90s'!I219:I230)","v":0},null,16.637963645561147,0,{"$f":"'Reservoir B1 10-90s'!E231","v":16.49577704102067},{"$f":"'Reservoir F1 10-90s'!E231","v":16.637493955801773},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E231,'Reservoir B1 10-90s'!E231)","v":16.49577704102067},null,14,0.54985923470068898,0.55459878818537156,0.5444035185322329,1774.6239858106965,1789.9204921984247,1757.0161251778061]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1 10-90s'!E231,AVERAGE('Reservoir B1 10-90s'!E231:E242))","v":16.375093199236847},{"$f":"SUM('Reservoir B1 10-90s'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1 10-90s'!E231,AVERAGE('Reservoir F1 10-90s'!E231:E242))","v":16.532776017299032},{"$f":"SUM('Reservoir F1 10-90s'!I231:I242)","v":0},null,16.375093199236847,0,{"$f":"'Reservoir B1 10-90s'!E243","v":16.232257868801675},{"$f":"'Reservoir F1 10-90s'!E243","v":16.409296236906062},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E243,'Reservoir B1 10-90s'!E243)","v":16.232257868801675},null,15,0.5410752622933892,0.54583643997456155,0.53658197459249868,1632.0322063582264,1646.3932312606253,1618.4792115138414]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1 10-90s'!E243,AVERAGE('Reservoir B1 10-90s'!E243:E254))","v":16.111060305692778},{"$f":"SUM('Reservoir B1 10-90s'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1 10-90s'!E243,AVERAGE('Reservoir F1 10-90s'!E243:E254))","v":16.305281270983318},{"$f":"SUM('Reservoir F1 10-90s'!I243:I254)","v":0},null,16.111060305692778,0,{"$f":"'Reservoir B1 10-90s'!E255","v":15.967638402525294},{"$f":"'Reservoir F1 10-90s'!E255","v":16.182629610897557},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E255,'Reservoir B1 10-90s'!E255)","v":15.967638402525294},null,16,0.53225461341750979,0.53703534352309257,0.52887280419099236,1500.3987820841501,1513.8754179780747,1490.8656332550061]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1 10-90s'!E255,AVERAGE('Reservoir B1 10-90s'!E255:E266))","v":15.845978907354082},{"$f":"SUM('Reservoir B1 10-90s'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1 10-90s'!E255,AVERAGE('Reservoir F1 10-90s'!E255:E266))","v":16.079310890607115},{"$f":"SUM('Reservoir F1 10-90s'!I255:I266)","v":0},null,15.845978907354082,0,{"$f":"'Reservoir B1 10-90s'!E267","v":15.70203116688281},{"$f":"'Reservoir F1 10-90s'!E267","v":15.957479449087629},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E267,'Reservoir B1 10-90s'!E267)","v":15.70203116688281},null,17,0.52340103889609368,0.52819929691180278,0.52127439283674004,1378.9168263383967,1391.5579909966273,1373.3141090776633]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1 10-90s'!E267,AVERAGE('Reservoir B1 10-90s'!E267:E278))","v":15.579960341500069},{"$f":"SUM('Reservoir B1 10-90s'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1 10-90s'!E267,AVERAGE('Reservoir F1 10-90s'!E267:E278))","v":15.854850369646398},{"$f":"SUM('Reservoir F1 10-90s'!I267:I278)","v":0},null,15.579960341500069,0,{"$f":"'Reservoir B1 10-90s'!E279","v":15.435546103015607},{"$f":"'Reservoir F1 10-90s'!E279","v":15.733831388821237},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E279,'Reservoir B1 10-90s'!E279)","v":15.435546103015607},null,18,0.51451820343385357,0.51933201138333562,0.51378514923445184,1266.836178854657,1278.6886381607851,1265.0312678239766]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1 10-90s'!E279,AVERAGE('Reservoir B1 10-90s'!E279:E290))","v":15.313113379981017},{"$f":"SUM('Reservoir B1 10-90s'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1 10-90s'!E279,AVERAGE('Reservoir F1 10-90s'!E279:E290))","v":15.631885466330495},{"$f":"SUM('Reservoir F1 10-90s'!I279:I290)","v":0},null,15.313113379981017,0,{"$f":"'Reservoir B1 10-90s'!E291","v":15.168290607962147},{"$f":"'Reservoir F1 10-90s'!E291","v":15.511671330692931},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E291,'Reservoir B1 10-90s'!E291)","v":15.168290607962147},null,19,0.50560968693207153,0.51043711266603387,0.50640350495126518,1163.4596374252021,1174.5680381131174,1165.2862939325103]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1 10-90s'!E291,AVERAGE('Reservoir B1 10-90s'!E291:E302))","v":15.045544268438634},{"$f":"SUM('Reservoir B1 10-90s'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1 10-90s'!E291,AVERAGE('Reservoir F1 10-90s'!E291:E302))","v":15.410402200880599},{"$f":"SUM('Reservoir F1 10-90s'!I291:I302)","v":0},null,15.045544268438634,0,{"$f":"'Reservoir B1 10-90s'!E303","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E303","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E303,'Reservoir B1 10-90s'!E303)","v":14.922719230842464},null,20,0.49742397436141544,0.50151814228128777,0.49912791408827711,1069.7415654340275,1078.5463312384434,1073.4059950650246]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1 10-90s'!E303,AVERAGE('Reservoir B1 10-90s'!E303:E314))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1 10-90s'!E303,AVERAGE('Reservoir F1 10-90s'!E303:E314))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I303:I314)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E315","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E315","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E315,'Reservoir B1 10-90s'!E315)","v":14.922719230842464},null,21,0.49742397436141544,0.49742397436141544,0.49195685295679376,999.75847236825007,999.75847236825007,988.77025864020584]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1 10-90s'!E315,AVERAGE('Reservoir B1 10-90s'!E315:E326))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1 10-90s'!E315,AVERAGE('Reservoir F1 10-90s'!E315:E326))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I315:I326)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E327","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E327","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E327,'Reservoir B1 10-90s'!E327)","v":14.922719230842464},null,22,0.49742397436141544,0.49742397436141544,0.48488881975923276,934.35371249369166,934.35371249369166,910.8078666098703]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1 10-90s'!E327,AVERAGE('Reservoir B1 10-90s'!E327:E338))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1 10-90s'!E327,AVERAGE('Reservoir F1 10-90s'!E327:E338))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I327:I338)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E339","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E339","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E339,'Reservoir B1 10-90s'!E339)","v":14.922719230842464},null,23,0.49742397436141544,0.49742397436141544,0.47792233427460939,873.22776868569315,873.22776868569315,838.99264023098772]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1 10-90s'!E339,AVERAGE('Reservoir B1 10-90s'!E339:E350))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1 10-90s'!E339,AVERAGE('Reservoir F1 10-90s'!E339:E350))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I339:I350)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E351","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E351","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E351,'Reservoir B1 10-90s'!E351)","v":14.922719230842464},null,24,0.49742397436141544,0.49742397436141544,0.47105593754854225,816.10071839784393,816.10071839784393,772.83988881408231]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1 10-90s'!E351,AVERAGE('Reservoir B1 10-90s'!E351:E362))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1 10-90s'!E351,AVERAGE('Reservoir F1 10-90s'!E351:E362))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I351:I362)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E363","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E363","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E363,'Reservoir B1 10-90s'!E363)","v":14.922719230842464},null,25,0.49742397436141544,0.49742397436141544,0.46428819158771156,762.71095177368591,762.71095177368591,711.90313848012102]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1 10-90s'!E363,AVERAGE('Reservoir B1 10-90s'!E363:E374))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1 10-90s'!E363,AVERAGE('Reservoir F1 10-90s'!E363:E374))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I363:I374)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E375","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E375","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E375,'Reservoir B1 10-90s'!E375)","v":14.922719230842464},null,26,0.49742397436141544,0.49742397436141544,0.45761767905870782,712.81397362026723,712.81397362026723,655.77111884783392]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1 10-90s'!E375,AVERAGE('Reservoir B1 10-90s'!E375:E386))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1 10-90s'!E375,AVERAGE('Reservoir F1 10-90s'!E375:E386))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I375:I386)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E387","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E387","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E387,'Reservoir B1 10-90s'!E387)","v":14.922719230842464},null,27,0.49742397436141544,0.49742397436141544,0.45104300299120748,666.18128375725905,666.18128375725905,604.06498731420891]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1 10-90s'!E387,AVERAGE('Reservoir B1 10-90s'!E387:E398))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1 10-90s'!E387,AVERAGE('Reservoir F1 10-90s'!E387:E398))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I387:I398)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E399","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E399","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E399,'Reservoir B1 10-90s'!E399)","v":14.922719230842464},null,28,0.49742397436141544,0.49742397436141544,0.4445627864854127,622.59933061426091,622.59933061426091,556.43577219445399]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1 10-90s'!E399,AVERAGE('Reservoir B1 10-90s'!E399:E410))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1 10-90s'!E399,AVERAGE('Reservoir F1 10-90s'!E399:E410))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I399:I410)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E411","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E411","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E411,'Reservoir B1 10-90s'!E411)","v":14.922719230842464},null,29,0.49742397436141544,0.49742397436141544,0.43817567242369415,581.86853328435598,581.86853328435598,512.56201746483066]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1 10-90s'!E411,AVERAGE('Reservoir B1 10-90s'!E411:E422))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1 10-90s'!E411,AVERAGE('Reservoir F1 10-90s'!E411:E422))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I411:I422)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E423","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E423","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E423,'Reservoir B1 10-90s'!E423)","v":14.922719230842464},null,30,0.49742397436141544,0.49742397436141544,0.43188032318637742,543.80236755547287,543.80236755547287,472.14761321241303]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1 10-90s'!E423,AVERAGE('Reservoir B1 10-90s'!E423:E434))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1 10-90s'!E423,AVERAGE('Reservoir F1 10-90s'!E423:E434))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I423:I434)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E435","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E435","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E435,'Reservoir B1 10-90s'!E435)","v":14.922719230842464},null,31,{"$f":"N40/30","v":0.49742397436141544},{"$f":"C40/30","v":0.49742397436141544},{"$f":"S$9/(1+R$3)^P40","v":0.42567542037161205},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$P40","v":508.22651173408667},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$P40","v":508.22651173408667},{"$f":"(S40*8760*$R$2)/(1+$R$4)^$P40","v":434.91979714917932}]
[null,20,{"$f":"IF(R$1=B41,'Reservoir B1 10-90s'!E435,AVERAGE('Reservoir B1 10-90s'!E435:E446))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1 10-90s'!E435,AVERAGE('Reservoir F1 10-90s'!E435:E446))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I435:I446)","v":0},null,{"$f":"IF($L$3=0,G41,IF($L$2=0,C41,E41))","v":14.922719230842464},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E447","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E447","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E447,'Reservoir B1 10-90s'!E447)","v":14.922719230842464},null,32,0.49742397436141544,0.49742397436141544,0.4195596645192658,474.9780483496138,474.9780483496138,400.62731370238839]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1 10-90s'!E447,AVERAGE('Reservoir B1 10-90s'!E447:E458))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1 10-90s'!E447,AVERAGE('Reservoir F1 10-90s'!E447:E458))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I447:I458)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E459","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E459","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E459,'Reservoir B1 10-90s'!E459)","v":14.922719230842464},null,33,0.49742397436141544,0.49742397436141544,0.41353177483878562,443.90471808375116,443.90471808375116,369.03871825668801]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1 10-90s'!E459,AVERAGE('Reservoir B1 10-90s'!E459:E470))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1 10-90s'!E459,AVERAGE('Reservoir F1 10-90s'!E459:E470))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I459:I470)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E471","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E471","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E471,'Reservoir B1 10-90s'!E471)","v":14.922719230842464},null,34,0.49742397436141544,0.49742397436141544,0.40759048894096817,414.86422250817873,414.86422250817873,339.94081510305995]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1 10-90s'!E471,AVERAGE('Reservoir B1 10-90s'!E471:E482))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1 10-90s'!E471,AVERAGE('Reservoir F1 10-90s'!E471:E482))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I471:I482)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E483","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E483","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E483,'Reservoir B1 10-90s'!E483)","v":14.922719230842464},null,35,0.49742397436141544,0.49742397436141544,0.4017345625735842,387.72357243755016,387.72357243755016,313.13721855210377]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1 10-90s'!E483,AVERAGE('Reservoir B1 10-90s'!E483:E494))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1 10-90s'!E483,AVERAGE('Reservoir F1 10-90s'!E483:E494))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I483:I494)","v":0},null,{"$f":"IF($L$3=0,G45,IF($L$2=0,C45,E45))","v":14.922719230842464},{"$f":"IF($J$3=\"Flash\",H45,IF($J$2=\"Annual Decline Rate\",D45,F45))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E495","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E495","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E495,'Reservoir B1 10-90s'!E495)","v":14.922719230842464},null,36,0.49742397436141544,0.49742397436141544,0.39596276936080188,362.35847891359828,362.35847891359828,288.44702750042137]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1 10-90s'!E495,AVERAGE('Reservoir B1 10-90s'!E495:E506))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1 10-90s'!E495,AVERAGE('Reservoir F1 10-90s'!E495:E506))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I495:I506)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E507","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E507","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E507,'Reservoir B1 10-90s'!E507)","v":14.922719230842464},null,37,0.49742397436141544,0.49742397436141544,0.39027390054635291,338.65278403140024,338.65278403140024,265.70360450456866]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1 10-90s'!E507,AVERAGE('Reservoir B1 10-90s'!E507:E518))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1 10-90s'!E507,AVERAGE('Reservoir F1 10-90s'!E507:E518))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I507:I518)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E519","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E519","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E519,'Reservoir B1 10-90s'!E519)","v":14.922719230842464},null,38,0.49742397436141544,0.49742397436141544,0.38466676474038924,316.49792900130865,316.49792900130865,244.75345112238026]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1 10-90s'!E519,AVERAGE('Reservoir B1 10-90s'!E519:E530))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1 10-90s'!E519,AVERAGE('Reservoir F1 10-90s'!E519:E530))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I519:I530)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E531","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E531","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E531,'Reservoir B1 10-90s'!E531)","v":14.922719230842464},null,39,0.49742397436141544,0.49742397436141544,0.37914018766997631,295.7924570105688,295.7924570105688,225.45517193119341]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1 10-90s'!E531,AVERAGE('Reservoir B1 10-90s'!E531:E542))","v":14.922719230842464},{"$f":"SUM('Reservoir B1 10-90s'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1 10-90s'!E531,AVERAGE('Reservoir F1 10-90s'!E531:E542))","v":15.290985435811118},{"$f":"SUM('Reservoir F1 10-90s'!I531:I542)","v":0},null,14.922719230842464,0,{"$f":"'Reservoir B1 10-90s'!E543","v":14.922719230842464},{"$f":"'Reservoir F1 10-90s'!E543","v":15.290985435811121},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E543,'Reservoir B1 10-90s'!E543)","v":14.922719230842464},null,40,0.49742397436141544,0.49742397436141544,0.37369301193317189,276.44154860800825,276.44154860800825,207.67852023099056]
[null,{"$f":"IF(R$1<B49+1,R$1,B49+1)","v":20},{"$f":"'Reservoir B1 10-90s'!E543","v":14.922719230842464},{"$f":"'Reservoir B1 10-90s'!I543","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E543)","v":15.290985435811121},{"$f":"('Reservoir F1 10-90s'!I543)","v":0},null,{"$f":"IF($L$3=0,G50,IF($L$2=0,C50,E50))","v":14.922719230842464},{"$f":"IF($J$3=\"Flash\",H50,IF($J$2=\"Annual Decline Rate\",D50,F50))*K$7","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T40)","v":60742.502882616689},{"$f":"SUM(U10:U40)","v":61141.070293677898},59734.361017958865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*30","v":1822275.0864785006},{"$f":"U50*30","v":1834232.108810337},1792030.830538766]
[]
[]
[]
[null,"90% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,E5,E4)","v":130980.04728376922},"replacement cost",null,"replacement cost",null,null,null,null,null,{"$f":"T50/V50","v":1.0168770846038635},{"$f":"U50/V50","v":1.023549415307148}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1 10-90s'!E554","v":20.000000000000004},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1 10-90s'!E554)","v":20.001885021295767},{"$f":"('Reservoir F1 10-90s'!I554)","v":0},null,{"$f":"IF($L$3=0,G57,IF($L$2=0,C57,E57))","v":20.000000000000004},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E554","v":20.000000000000004},{"$f":"'Reservoir F1 10-90s'!E554","v":20.001885021295767},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E554,'Reservoir B1 10-90s'!E554)","v":20.000000000000004},null,0]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1 10-90s'!E554,AVERAGE('Reservoir B1 10-90s'!E554:E565))","v":19.891533712916893},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1 10-90s'!E554,AVERAGE('Reservoir F1 10-90s'!E554:E565))","v":19.886079281787467},{"$f":"SUM('Reservoir F1 10-90s'!I554:I565)","v":0},null,{"$f":"IF($L$3=0,G58,IF($L$2=0,C58,E58))","v":19.891533712916893},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E566","v":19.762790226626858},{"$f":"'Reservoir F1 10-90s'!E566","v":19.749539734534654},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E566,'Reservoir B1 10-90s'!E566)","v":19.762790226626858},null,1]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1 10-90s'!E566,AVERAGE('Reservoir B1 10-90s'!E566:E577))","v":19.652935405182031},{"$f":"SUM('Reservoir B1 10-90s'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1 10-90s'!E566,AVERAGE('Reservoir F1 10-90s'!E566:E577))","v":19.634548045511572},{"$f":"SUM('Reservoir F1 10-90s'!I566:I577)","v":0},null,19.652935405182031,0,{"$f":"'Reservoir B1 10-90s'!E578","v":19.522579155196951},{"$f":"'Reservoir F1 10-90s'!E578","v":19.498967142955738},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E578,'Reservoir B1 10-90s'!E578)","v":19.522579155196951},null,2]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1 10-90s'!E578,AVERAGE('Reservoir B1 10-90s'!E578:E589))","v":19.41140698667536},{"$f":"SUM('Reservoir B1 10-90s'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1 10-90s'!E578,AVERAGE('Reservoir F1 10-90s'!E578:E589))","v":19.384780881907812},{"$f":"SUM('Reservoir F1 10-90s'!I578:I589)","v":0},null,19.41140698667536,0,{"$f":"'Reservoir B1 10-90s'!E590","v":19.279521516768305},{"$f":"'Reservoir F1 10-90s'!E590","v":19.250148490701697},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E590,'Reservoir B1 10-90s'!E590)","v":19.279521516768305},null,3]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1 10-90s'!E590,AVERAGE('Reservoir B1 10-90s'!E590:E601))","v":19.167101706297956},{"$f":"SUM('Reservoir B1 10-90s'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1 10-90s'!E590,AVERAGE('Reservoir F1 10-90s'!E590:E601))","v":19.136759178966102},{"$f":"SUM('Reservoir F1 10-90s'!I590:I601)","v":0},null,19.167101706297956,0,{"$f":"'Reservoir B1 10-90s'!E602","v":19.033768817263947},{"$f":"'Reservoir F1 10-90s'!E602","v":19.003065335063873},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E602,'Reservoir B1 10-90s'!E602)","v":19.033768817263947},null,4]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1 10-90s'!E602,AVERAGE('Reservoir B1 10-90s'!E602:E613))","v":18.920169609712207},{"$f":"SUM('Reservoir B1 10-90s'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1 10-90s'!E602,AVERAGE('Reservoir F1 10-90s'!E602:E613))","v":18.890464636063488},{"$f":"SUM('Reservoir F1 10-90s'!I602:I613)","v":0},null,18.920169609712207,0,{"$f":"'Reservoir B1 10-90s'!E614","v":18.785469385133013},{"$f":"'Reservoir F1 10-90s'!E614","v":18.757699542657125},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E614,'Reservoir B1 10-90s'!E614)","v":18.785469385133013},null,5]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1 10-90s'!E614,AVERAGE('Reservoir B1 10-90s'!E614:E625))","v":18.67075758671869},{"$f":"SUM('Reservoir B1 10-90s'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1 10-90s'!E614,AVERAGE('Reservoir F1 10-90s'!E614:E625))","v":18.645879260184394},{"$f":"SUM('Reservoir F1 10-90s'!I614:I625)","v":0},null,18.67075758671869,0,{"$f":"'Reservoir B1 10-90s'!E626","v":18.534768418393543},{"$f":"'Reservoir F1 10-90s'!E626","v":18.514033285693063},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E626,'Reservoir B1 10-90s'!E626)","v":18.534768418393543},null,6]
[null,6.5,{"$f":"IF($S$1=B64,'Reservoir B1 10-90s'!E626,AVERAGE('Reservoir B1 10-90s'!E626:E637))","v":18.419009418019691},{"$f":"SUM('Reservoir B1 10-90s'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1 10-90s'!E626,AVERAGE('Reservoir F1 10-90s'!E626:E637))","v":18.40298536223769},{"$f":"SUM('Reservoir F1 10-90s'!I626:I637)","v":0},null,18.419009418019691,0,{"$f":"'Reservoir B1 10-90s'!E638","v":18.281808031068486},{"$f":"'Reservoir F1 10-90s'!E638","v":18.272049038347927},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E638,'Reservoir B1 10-90s'!E638)","v":18.281808031068486},null,7]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1 10-90s'!E638,AVERAGE('Reservoir B1 10-90s'!E638:E649))","v":18.165065821380601},{"$f":"SUM('Reservoir B1 10-90s'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1 10-90s'!E638,AVERAGE('Reservoir F1 10-90s'!E638:E649))","v":18.161765553466051},{"$f":"SUM('Reservoir F1 10-90s'!I638:I649)","v":0},null,18.165065821380601,0,{"$f":"'Reservoir B1 10-90s'!E650","v":18.026727299023783},{"$f":"'Reservoir F1 10-90s'!E650","v":18.03172957322025},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E650,'Reservoir B1 10-90s'!E650)","v":18.026727299023783},null,8]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1 10-90s'!E650,AVERAGE('Reservoir B1 10-90s'!E650:E661))","v":17.909064497198596},{"$f":"SUM('Reservoir B1 10-90s'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1 10-90s'!E650,AVERAGE('Reservoir F1 10-90s'!E650:E661))","v":17.922202741943408},{"$f":"SUM('Reservoir F1 10-90s'!I650:I661)","v":0},null,17.909064497198596,0,{"$f":"'Reservoir B1 10-90s'!E662","v":17.769662305220564},{"$f":"'Reservoir F1 10-90s'!E662","v":17.793057957874804},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E662,'Reservoir B1 10-90s'!E662)","v":17.769662305220564},null,9]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1 10-90s'!E662,AVERAGE('Reservoir B1 10-90s'!E662:E673))","v":17.651140173489413},{"$f":"SUM('Reservoir B1 10-90s'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1 10-90s'!E662,AVERAGE('Reservoir F1 10-90s'!E662:E673))","v":17.684280129156715},{"$f":"SUM('Reservoir F1 10-90s'!I662:I673)","v":0},null,17.651140173489413,0,{"$f":"'Reservoir B1 10-90s'!E674","v":17.510746184390332},{"$f":"'Reservoir F1 10-90s'!E674","v":17.556017551468166},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E674,'Reservoir B1 10-90s'!E674)","v":17.510746184390332},null,10]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1 10-90s'!E674,AVERAGE('Reservoir B1 10-90s'!E674:E685))","v":17.391424650301094},{"$f":"SUM('Reservoir B1 10-90s'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1 10-90s'!E674,AVERAGE('Reservoir F1 10-90s'!E674:E685))","v":17.447981206667777},{"$f":"SUM('Reservoir F1 10-90s'!I674:I685)","v":0},null,17.391424650301094,0,{"$f":"'Reservoir B1 10-90s'!E686","v":17.250109167140771},{"$f":"'Reservoir F1 10-90s'!E686","v":17.320592001452759},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E686,'Reservoir B1 10-90s'!E686)","v":17.250109167140771},null,11]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1 10-90s'!E686,AVERAGE('Reservoir B1 10-90s'!E686:E697))","v":17.130046843563807},{"$f":"SUM('Reservoir B1 10-90s'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1 10-90s'!E686,AVERAGE('Reservoir F1 10-90s'!E686:E697))","v":17.213289752851662},{"$f":"SUM('Reservoir F1 10-90s'!I686:I697)","v":0},null,17.130046843563807,0,{"$f":"'Reservoir B1 10-90s'!E698","v":16.987878623505082},{"$f":"'Reservoir F1 10-90s'!E698","v":17.086765240355248},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E698,'Reservoir B1 10-90s'!E698)","v":16.987878623505082},null,12]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1 10-90s'!E698,AVERAGE('Reservoir B1 10-90s'!E698:E709))","v":16.867132828384797},{"$f":"SUM('Reservoir B1 10-90s'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1 10-90s'!E698,AVERAGE('Reservoir F1 10-90s'!E698:E709))","v":16.980189829707765},{"$f":"SUM('Reservoir F1 10-90s'!I698:I709)","v":0},null,16.867132828384797,0,{"$f":"'Reservoir B1 10-90s'!E710","v":16.724179105938031},{"$f":"'Reservoir F1 10-90s'!E710","v":16.854521482625522},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E710,'Reservoir B1 10-90s'!E710)","v":16.724179105938031},null,13]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1 10-90s'!E710,AVERAGE('Reservoir B1 10-90s'!E710:E721))","v":16.602805881796751},{"$f":"SUM('Reservoir B1 10-90s'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1 10-90s'!E710,AVERAGE('Reservoir F1 10-90s'!E710:E721))","v":16.748665779740168},{"$f":"SUM('Reservoir F1 10-90s'!I710:I721)","v":0},null,16.602805881796751,0,{"$f":"'Reservoir B1 10-90s'!E722","v":16.459132391772037},{"$f":"'Reservoir F1 10-90s'!E722","v":16.623845221553573},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E722,'Reservoir B1 10-90s'!E722)","v":16.459132391772037},null,14]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1 10-90s'!E722,AVERAGE('Reservoir B1 10-90s'!E722:E733))","v":16.337186524967574},{"$f":"SUM('Reservoir B1 10-90s'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1 10-90s'!E722,AVERAGE('Reservoir F1 10-90s'!E722:E733))","v":16.518702222903773},{"$f":"SUM('Reservoir F1 10-90s'!I722:I733)","v":0},null,16.337186524967574,0,{"$f":"'Reservoir B1 10-90s'!E734","v":16.192857525138251},{"$f":"'Reservoir F1 10-90s'!E734","v":16.39472122624964},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E734,'Reservoir B1 10-90s'!E734)","v":16.192857525138251},null,15]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1 10-90s'!E734,AVERAGE('Reservoir B1 10-90s'!E734:E745))","v":16.070392564879711},{"$f":"SUM('Reservoir B1 10-90s'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1 10-90s'!E734,AVERAGE('Reservoir F1 10-90s'!E734:E745))","v":16.290284053612897},{"$f":"SUM('Reservoir F1 10-90s'!I734:I745)","v":0},null,16.070392564879711,0,{"$f":"'Reservoir B1 10-90s'!E746","v":15.925470858361338},{"$f":"'Reservoir F1 10-90s'!E746","v":16.167134538685659},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E746,'Reservoir B1 10-90s'!E746)","v":15.925470858361338},null,16]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1 10-90s'!E746,AVERAGE('Reservoir B1 10-90s'!E746:E757))","v":15.802539135486434},{"$f":"SUM('Reservoir B1 10-90s'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1 10-90s'!E746,AVERAGE('Reservoir F1 10-90s'!E746:E757))","v":16.063396437808965},{"$f":"SUM('Reservoir F1 10-90s'!I746:I757)","v":0},null,15.802539135486434,0,{"$f":"'Reservoir B1 10-90s'!E758","v":15.65708609283506},{"$f":"'Reservoir F1 10-90s'!E758","v":15.941070470793752},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E758,'Reservoir B1 10-90s'!E758)","v":15.65708609283506},null,17]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1 10-90s'!E758,AVERAGE('Reservoir B1 10-90s'!E758:E769))","v":15.533738738352431},{"$f":"SUM('Reservoir B1 10-90s'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1 10-90s'!E758,AVERAGE('Reservoir F1 10-90s'!E758:E769))","v":15.838024810084557},{"$f":"SUM('Reservoir F1 10-90s'!I758:I769)","v":0},null,15.533738738352431,0,{"$f":"'Reservoir B1 10-90s'!E770","v":15.387814319386381},{"$f":"'Reservoir F1 10-90s'!E770","v":15.71651460161949},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E770,'Reservoir B1 10-90s'!E770)","v":15.387814319386381},null,18]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1 10-90s'!E770,AVERAGE('Reservoir B1 10-90s'!E770:E781))","v":15.264101282785939},{"$f":"SUM('Reservoir B1 10-90s'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1 10-90s'!E770,AVERAGE('Reservoir F1 10-90s'!E770:E781))","v":15.614154870860302},{"$f":"SUM('Reservoir F1 10-90s'!I770:I781)","v":0},null,15.264101282785939,0,{"$f":"'Reservoir B1 10-90s'!E782","v":15.117764058134926},{"$f":"'Reservoir F1 10-90s'!E782","v":15.493452774526578},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E782,'Reservoir B1 10-90s'!E782)","v":15.117764058134926},null,19]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1 10-90s'!E782,AVERAGE('Reservoir B1 10-90s'!E782:E793))","v":14.993734125469352},{"$f":"SUM('Reservoir B1 10-90s'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1 10-90s'!E782,AVERAGE('Reservoir F1 10-90s'!E782:E793))","v":15.39177258361214},{"$f":"SUM('Reservoir F1 10-90s'!I782:I793)","v":0},null,14.993734125469352,0,{"$f":"'Reservoir B1 10-90s'!E794","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E794","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E794,'Reservoir B1 10-90s'!E794)","v":14.869624671763148},null,20]
[null,20,{"$f":"IF($S$1=B78,'Reservoir B1 10-90s'!E794,AVERAGE('Reservoir B1 10-90s'!E794:E805))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1 10-90s'!E794,AVERAGE('Reservoir F1 10-90s'!E794:E805))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I794:I805)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E806","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E806","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E806,'Reservoir B1 10-90s'!E806)","v":14.869624671763148},null,21]
[null,20,{"$f":"IF($S$1=B79,'Reservoir B1 10-90s'!E806,AVERAGE('Reservoir B1 10-90s'!E806:E817))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1 10-90s'!E806,AVERAGE('Reservoir F1 10-90s'!E806:E817))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I806:I817)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E818","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E818","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E818,'Reservoir B1 10-90s'!E818)","v":14.869624671763148},null,22]
[null,20,{"$f":"IF($S$1=B80,'Reservoir B1 10-90s'!E818,AVERAGE('Reservoir B1 10-90s'!E818:E829))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1 10-90s'!E818,AVERAGE('Reservoir F1 10-90s'!E818:E829))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I818:I829)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E830","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E830","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E830,'Reservoir B1 10-90s'!E830)","v":14.869624671763148},null,23]
[null,20,{"$f":"IF($S$1=B81,'Reservoir B1 10-90s'!E830,AVERAGE('Reservoir B1 10-90s'!E830:E841))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1 10-90s'!E830,AVERAGE('Reservoir F1 10-90s'!E830:E841))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I830:I841)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E842","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E842","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E842,'Reservoir B1 10-90s'!E842)","v":14.869624671763148},null,24]
[null,20,{"$f":"IF($S$1=B82,'Reservoir B1 10-90s'!E842,AVERAGE('Reservoir B1 10-90s'!E842:E853))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1 10-90s'!E842,AVERAGE('Reservoir F1 10-90s'!E842:E853))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I842:I853)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E854","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E854","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E854,'Reservoir B1 10-90s'!E854)","v":14.869624671763148},null,25]
[null,20,{"$f":"IF($S$1=B83,'Reservoir B1 10-90s'!E854,AVERAGE('Reservoir B1 10-90s'!E854:E865))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1 10-90s'!E854,AVERAGE('Reservoir F1 10-90s'!E854:E865))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I854:I865)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E866","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E866","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E866,'Reservoir B1 10-90s'!E866)","v":14.869624671763148},null,26]
[null,20,{"$f":"IF($S$1=B84,'Reservoir B1 10-90s'!E866,AVERAGE('Reservoir B1 10-90s'!E866:E877))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1 10-90s'!E866,AVERAGE('Reservoir F1 10-90s'!E866:E877))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I866:I877)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E878","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E878","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E878,'Reservoir B1 10-90s'!E878)","v":14.869624671763148},null,27]
[null,20,{"$f":"IF($S$1=B85,'Reservoir B1 10-90s'!E878,AVERAGE('Reservoir B1 10-90s'!E878:E889))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1 10-90s'!E878,AVERAGE('Reservoir F1 10-90s'!E878:E889))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I878:I889)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E890","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E890","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E890,'Reservoir B1 10-90s'!E890)","v":14.869624671763148},null,28]
[null,20,{"$f":"IF($S$1=B86,'Reservoir B1 10-90s'!E890,AVERAGE('Reservoir B1 10-90s'!E890:E901))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1 10-90s'!E890,AVERAGE('Reservoir F1 10-90s'!E890:E901))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I890:I901)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E902","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E902","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E902,'Reservoir B1 10-90s'!E902)","v":14.869624671763148},null,29]
[null,20,{"$f":"IF($S$1=B87,'Reservoir B1 10-90s'!E902,AVERAGE('Reservoir B1 10-90s'!E902:E913))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1 10-90s'!E902,AVERAGE('Reservoir F1 10-90s'!E902:E913))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I902:I913)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E914","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E914","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E914,'Reservoir B1 10-90s'!E914)","v":14.869624671763148},null,30]
[null,20,{"$f":"IF($S$1=B88,'Reservoir B1 10-90s'!E914,AVERAGE('Reservoir B1 10-90s'!E914:E925))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I914:I925)","v":0},null,null,{"$f":"IF($S$1=B88,'Reservoir F1 10-90s'!E914,AVERAGE('Reservoir F1 10-90s'!E914:E925))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I914:I925)","v":0},null,{"$f":"IF($L$3=0,G88,IF($L$2=0,C88,E88))","v":14.869624671763148},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E926","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E926","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E926,'Reservoir B1 10-90s'!E926)","v":14.869624671763148},null,31]
[null,20,{"$f":"IF($S$1=B89,'Reservoir B1 10-90s'!E926,AVERAGE('Reservoir B1 10-90s'!E926:E937))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1 10-90s'!E926,AVERAGE('Reservoir F1 10-90s'!E926:E937))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I926:I937)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E938","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E938","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E938,'Reservoir B1 10-90s'!E938)","v":14.869624671763148},null,32]
[null,20,{"$f":"IF($S$1=B90,'Reservoir B1 10-90s'!E938,AVERAGE('Reservoir B1 10-90s'!E938:E949))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1 10-90s'!E938,AVERAGE('Reservoir F1 10-90s'!E938:E949))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I938:I949)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E950","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E950","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E950,'Reservoir B1 10-90s'!E950)","v":14.869624671763148},null,33]
[null,20,{"$f":"IF($S$1=B91,'Reservoir B1 10-90s'!E950,AVERAGE('Reservoir B1 10-90s'!E950:E961))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1 10-90s'!E950,AVERAGE('Reservoir F1 10-90s'!E950:E961))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I950:I961)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E962","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E962","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E962,'Reservoir B1 10-90s'!E962)","v":14.869624671763148},null,34]
[null,20,{"$f":"IF($S$1=B92,'Reservoir B1 10-90s'!E962,AVERAGE('Reservoir B1 10-90s'!E962:E973))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1 10-90s'!E962,AVERAGE('Reservoir F1 10-90s'!E962:E973))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I962:I973)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E974","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E974","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E974,'Reservoir B1 10-90s'!E974)","v":14.869624671763148},null,35]
[null,20,{"$f":"IF($S$1=B93,'Reservoir B1 10-90s'!E974,AVERAGE('Reservoir B1 10-90s'!E974:E985))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1 10-90s'!E974,AVERAGE('Reservoir F1 10-90s'!E974:E985))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I974:I985)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E986","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E986","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E986,'Reservoir B1 10-90s'!E986)","v":14.869624671763148},null,36]
[null,20,{"$f":"IF($S$1=B94,'Reservoir B1 10-90s'!E986,AVERAGE('Reservoir B1 10-90s'!E986:E997))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1 10-90s'!E986,AVERAGE('Reservoir F1 10-90s'!E986:E997))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I986:I997)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E998","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E998","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E998,'Reservoir B1 10-90s'!E998)","v":14.869624671763148},null,37]
[null,20,{"$f":"IF($S$1=B95,'Reservoir B1 10-90s'!E998,AVERAGE('Reservoir B1 10-90s'!E998:E1009))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1 10-90s'!E998,AVERAGE('Reservoir F1 10-90s'!E998:E1009))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I998:I1009)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E1010","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E1010","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1010,'Reservoir B1 10-90s'!E1010)","v":14.869624671763148},null,38]
[null,20,{"$f":"IF($S$1=B96,'Reservoir B1 10-90s'!E1010,AVERAGE('Reservoir B1 10-90s'!E1010:E1021))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1 10-90s'!E1010,AVERAGE('Reservoir F1 10-90s'!E1010:E1021))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I1010:I1021)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E1022","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E1022","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1022,'Reservoir B1 10-90s'!E1022)","v":14.869624671763148},null,39]
[null,20,{"$f":"IF($S$1=B97,'Reservoir B1 10-90s'!E1022,AVERAGE('Reservoir B1 10-90s'!E1022:E1033))","v":14.869624671763148},{"$f":"SUM('Reservoir B1 10-90s'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1 10-90s'!E1022,AVERAGE('Reservoir F1 10-90s'!E1022:E1033))","v":15.271871094450042},{"$f":"SUM('Reservoir F1 10-90s'!I1022:I1033)","v":0},null,14.869624671763148,0,{"$f":"'Reservoir B1 10-90s'!E1034","v":14.869624671763148},{"$f":"'Reservoir F1 10-90s'!E1034","v":15.271871094450042},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1034,'Reservoir B1 10-90s'!E1034)","v":14.869624671763148},null,40]
[null,20,{"$f":"('Reservoir B1 10-90s'!E1034)","v":14.869624671763148},{"$f":"'Reservoir B1 10-90s'!I1034","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E1034)","v":15.271871094450042},{"$f":"('Reservoir F1 10-90s'!I1034)","v":0},null,14.869624671763148,0]

{"sheet":"Well Field Dvlpmnt A2 10%","index":48,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":8.625},{"$f":"MIN(S4:S26)","v":11.75},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":32},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":32},null,null,{"$f":"MIN(AF4:AF78)","v":10.375},{"$f":"MIN(AG4:AG78)","v":14.5},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":30},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":30},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(G5-E5)/E5","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,10000,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},10000,10000,null,3.875,10000,10000,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,{"$f":"IF($Q6<E$163,10000,Q6)","v":10000},{"$f":"IF($P6<E$218,10000,Q6)","v":10000},{"$f":"IF($P6<E$275,10000,Q6)","v":10000},10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!H16","v":9842.49},null,{"$f":"'Well Field Dvlpmnt A1'!I16","v":9842.49},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!E205>H19,H19,'Input A1'!E205)","v":8.625},null,{"$f":"IF('Input A1'!F205>I19,I19,'Input A1'!F205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":7.7249999999999996},{"$f":"MIN(S34:S56)","v":10.772},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":30.623999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":30.623999999999999},null,8.75,10000,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":10000},10000,10000,10000,null,9,10000,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":8519773.5771215484},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":8385283.6367186671},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":24.511484854166667},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":24.511484854166667},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":72.396027965277781},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":72.155750187500004},null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,10000,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,10000,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,10000,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,10000,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,10000,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,10000,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,10000,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0813126584155197},null,{"$f":"J469","v":1.0813126584155197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},10000,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0813126584155197},null,{"$f":"G23*G62","v":1.0813126584155197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,10000,null,30,30,30,30,30,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,10000,null,32,32,32,32,32,10000]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,10000,null,34,34,34,34,34,10000]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,10000,null,36,36,36,36,36,10000]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1476.3734999999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1476.3734999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":9842.49},null,{"$f":"G15","v":9842.49}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":59.054939999999995},null,{"$f":"G132/(G135*G136)","v":59.054939999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":18.208606499999998},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":18.208606499999998}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":12.7598161},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":12.7598161}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":102.02336259999998},null,{"$f":"(G137+G141+G142+G143)","v":102.02336259999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":31.527469999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":31.527469999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.9684980000000003},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.9684980000000003}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":19.684979999999999},null,{"$f":"G$89*G133/G$92*B112","v":19.684979999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":9.8424899999999997},null,{"$f":"(G132/G$79)*B162","v":9.8424899999999997}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":16.732233000000001},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":16.732233000000001}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.5354824920371257},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.5354824920371257}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":19.684979999999999},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":19.684979999999999}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":11.873992000000001},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":11.873992000000001}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":378.33800559999997},null,{"$f":"SUM(G144:G151,G155:G158)","v":378.33800559999997}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":378.33800559999997},null,{"$f":"G159*G160","v":378.33800559999997}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":15.764083566666665},null,{"$f":"G161/24","v":15.764083566666665}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":8.625},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":8.625},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":10.375},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":7.7249999999999996},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":39.326358662866618},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":58060.393781351704},null,{"$f":"G168*G132*B162","v":58060.393781351704}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.45000000000000018},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0679508028084179},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":401.61186902784408},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":401.61186902784408}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":71.529942530066378},null,{"$f":"G172*7.4805/42","v":71.529942530066378}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":20374.912165760888},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":20374.912165760888}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":69787.199251494094},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":69787.199251494094}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":78519.888590804345},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":78519.888590804345},null,{"$f":"E180/E175","v":52346.592393869563},{"$f":"G180/G175","v":52346.592393869563}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":72248.159485658645},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":72248.159485658645}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":847529.34885530849},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":847529.34885530849}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1210327.7734352334},null,{"$f":"SUM(G178:G183)","v":1210327.7734352334}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":3444.8715000000002},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":3444.8715000000002}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":8366.1165000000001},null,{"$f":"G15-G132","v":8366.1165000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":137.79486},null,{"$f":"G187/(G190*G191)","v":137.79486}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":26.574722999999999},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":26.574722999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":20.862159900000002},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":20.862159900000002}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":209.2317429},null,{"$f":"(G192+G196+G197+G198)","v":209.2317429}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":13.482905000000001},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":13.482905000000001}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.6732233000000001},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.6732233000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":16.732233000000001},null,{"$f":"G$89*G188/G$92*B186*B113","v":16.732233000000001}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":22.965810000000001},null,{"$f":"(G187/G$79)","v":22.965810000000001}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":9.8424899999999997},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":9.8424899999999997}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.712641571503859},null,{"$f":"(G230/G207+2)*B186","v":4.712641571503859}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":16.732233000000001},null,{"$f":"G$91*G188/G$92*B186","v":16.732233000000001}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":10.6928932},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":10.6928932}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":466.35353040000001},null,{"$f":"SUM(G199:G206,G210:G213)","v":466.35353040000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":466.35353040000001},null,{"$f":"G214*G215","v":466.35353040000001}]
[null,null,null,"day",{"$f":"E216/24","v":19.431397100000002},null,{"$f":"G216/24","v":19.431397100000002}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":10.5},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":11.436250000000001},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":11.75},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":14.5},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.375},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":10.772},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":58.866644125679237},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":202788.02464919482},null,{"$f":"G225*G187","v":202788.02464919482}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.48899999999999988},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0537492777453736},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":2034.4811786278942},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2034.4811786278942}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":362.35562992204677},null,{"$f":"G229*7.4805/42","v":362.35562992204677}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":68235.563446127373},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":97496.221660816227},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":97496.221660816227}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":264915.63801211782},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":264915.63801211782},null,{"$f":"E236/E232","v":189225.45572294132},{"$f":"G236/G232","v":189225.45572294132}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":175725.53341986335},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":175725.53341986335}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1109179.5536145887},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1109179.5536145887}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1837420.7752397202},null,{"$f":"SUM(G234:G239)","v":1837420.7752397202}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4921.2449999999999},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4921.2449999999999}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2460.6224999999999},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2460.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4921.2449999999999},null,{"$f":"G188-G187","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":98.424899999999994},null,{"$f":"G244/(G247*G248)","v":98.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":1},null,{"$f":"ROUNDUP(G249/G250,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":2},null,{"$f":"(G$96*G251)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":7.3818675000000002},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":7.3818675000000002}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":12},null,{"$f":"G251*G$102+G252*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":9.4133694999999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":9.4133694999999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":127.22013699999999},null,{"$f":"(G249+G253+G254+G255)","v":127.22013699999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":10.202075000000001},null,{"$f":"((G244/G$109)+G$106)*B114","v":10.202075000000001}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.9842490000000002},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":9.8424899999999997},null,{"$f":"G$89*G245/G$92*B114","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":32.808300000000003},null,{"$f":"(G243/G$79)","v":32.808300000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.7302735692577507},null,{"$f":"(G289/G264+2)","v":9.7302735692577507}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":9.8424899999999997},null,{"$f":"G$91*G245/G$92","v":9.8424899999999997}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.9369960000000006},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.9369960000000006}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":363.83673699999997},null,{"$f":"SUM(G256:G263,G267:G270)","v":363.83673699999997}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":363.83673699999997},null,{"$f":"G271*G272","v":363.83673699999997}]
[null,null,null,"day",{"$f":"E273/24","v":15.159864041666665},null,{"$f":"G273/24","v":15.159864041666665}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":14.675000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":15.685},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":529542.56700489344},null,{"$f":"G284*G245","v":529542.56700489344}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5797.7051769433128},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5797.7051769433128}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1032.6127041934394},null,{"$f":"G288*7.4805/42","v":1032.6127041934394}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":55983.527052677782},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":55983.527052677782}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":74461.376309197032},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":74461.376309197032}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":776108.92397979996},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":776108.92397979996},null,{"$f":"E295/E291","v":554363.51712842856},{"$f":"G295/G291","v":554363.51712842856}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":414206.67491871235},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":414206.67491871235}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":837529.71096176573},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":837529.71096176573}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2280158.4783083601},null,{"$f":"SUM(G293:G298)","v":2280158.4783083601}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2460.6224999999999},null,{"$f":"G126*G245*B301","v":2460.6224999999999}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":1960.6224999999999},null,{"$f":"IF(G302=0,0,G304-G361)","v":1960.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2460.6224999999999},null,{"$f":"G302","v":2460.6224999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":78.424899999999994},null,{"$f":"G303/(G306*G307)","v":78.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":2.9606224999999999},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":2.9606224999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.1448715000000007},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.1448715000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":100.530394},null,{"$f":"(G308+G312+G313+G314)","v":100.530394}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":8.5354083333333328},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":8.5354083333333328}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.4921245000000001},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.4921245000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":4.9212449999999999},null,{"$f":"G$89*G304/G$92*B301*B115","v":4.9212449999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":16.404150000000001},null,{"$f":"(G302/G$79)*B301","v":16.404150000000001}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":10.696557765414971},null,{"$f":"(G346/G323+2)*B301","v":10.696557765414971}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":24},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":4.9212449999999999},null,{"$f":"G$91*G304/G$92*B301","v":4.9212449999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":5.9684980000000003},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":5.9684980000000003}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":266.77306483333336},null,{"$f":"SUM(G315:G321,G326:G329)","v":266.77306483333336}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":266.77306483333336},null,{"$f":"G330*G331","v":266.77306483333336}]
[null,null,null,"day",{"$f":"E332/24","v":11.115544368055557},null,{"$f":"G332/24","v":11.115544368055557}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":30},null,{"$f":"AP3*B301","v":30}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":3},null,{"$f":"(G337-G336)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":384290.8892963801},null,{"$f":"G341*G304","v":384290.8892963801}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":6522.4183240612274},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":6522.4183240612274}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1161.6892922176194},null,{"$f":"G345*7.4805/42","v":1161.6892922176194}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":59082.152798852127},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":55701.290155533759},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":55701.290155533759}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":443542.81540961552},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":443542.81540961552},null,{"$f":"E352/E348","v":443542.81540961552},{"$f":"G352/G348","v":443542.81540961552}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":460132.83255941345},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":460132.83255941345}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":619695.57220940327},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":619695.57220940327}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":1760022.9282190248},null,{"$f":"SUM(G350:G355)","v":1760022.9282190248}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.290744643242558},null,{"$f":"(G403/G380+2)","v":4.290744643242558}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":30.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":30.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":31.650000000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":31.650000000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":32},null,{"$f":"AC3","v":32}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":38},null,{"$f":"G393+2*G395","v":38}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":30.623999999999999},null,{"$f":"AC33","v":30.623999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":230.29404455501356},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":230.29404455501356}]
[null,null,null,"lb",{"$f":"E398*E361","v":115147.02227750678},null,{"$f":"G398*G361","v":115147.02227750678}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68800000000000061},null,{"$f":"0.5*(G393-G397)","v":0.68800000000000061}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735655},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735655}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1718.058482431918},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1718.058482431918}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":305.99848756742767},null,{"$f":"G402*7.4805/42","v":305.99848756742767}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":85026.894635962759},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":85026.894635962759}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":148899.02082801206},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":148899.02082801206},null,{"$f":"E409/E405","v":148899.02082801206},{"$f":"G409/G405","v":148899.02082801206}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":155673.35320982549},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":155673.35320982549}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":922078.30318974121},null,{"$f":"SUM(G407:G412)","v":787588.3627868609}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":393.69959999999998},{"$f":"G421+G365+G308+G249+G192+G137","v":393.69959999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.294524311274043},null,{"$f":"(G456/G436+2)","v":2.294524311274043}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":42},null,{"$f":"G394+2*2","v":42}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":40.5},null,{"$f":"G447- 2*0.75","v":40.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":48},null,{"$f":"G447+2*G450","v":48}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":330.72625786814422},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":330.72625786814422}]
[null,null,null,"lb",{"$f":"E451*E416","v":16536.312893407212},null,{"$f":"G451*G416","v":16536.312893407212}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":220.89323345553234},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":220.89323345553234}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":39.342662687240711},null,{"$f":"G455*7.4805/42","v":39.342662687240711}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":121843.14060763437},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":121843.14060763437}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":24211.836498606852},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":24211.836498606852},null,{"$f":"E462/E458","v":24211.836498606852},{"$f":"G462/G458","v":24211.836498606852}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4090.61543436171},null,{"$f":"G455/27*500","v":4090.61543436171}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":340781.83199422143},null,{"$f":"SUM(G460:G465)","v":340781.83199422143}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1412589.2379814738},{"$f":"J462+J409+J352+J295+J236+J180","v":1412589.2379814738}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1306365.209902734},{"$f":"G169+G226+G285+G342+G399+G452","v":1306365.209902734}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":8519773.5771215484},null,{"$f":"SUM(G470:G476)","v":8385283.6367186662},null,{"$f":"I467/I468","v":1.0813126584155197},{"$f":"J467/J468","v":1.0813126584155197}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":410546.19070701522},null,{"$f":"G460+G407+G350+G293+G234+G178","v":410546.19070701522}]
[null,null,"Mud Cost",null,327880.86614624452,null,326976.04981260665]
[null,null,"Casing Cost",null,1736198.1233189567,null,1736198.1233189567,null,{"$f":"E472/I468","v":1.3290296696191306},{"$f":"G472/J468","v":1.3290296696191306}]
[null,null,"Cement Cost",null,1282077.1690278349,null,1282077.1690278349]
[null,null,"Rig Cost",null,3984746.4157552151,null,3973029.556772179]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":7},null,{"$f":"G139+G194+G251+G310+G367+G423","v":7}]

{"sheet":"Well Field Dvlpmnt A2 90%","index":49,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":8.625},{"$f":"MIN(S4:S26)","v":11.75},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":32},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":32},null,null,{"$f":"MIN(AF4:AF78)","v":10.375},{"$f":"MIN(AG4:AG78)","v":14.5},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":30},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":30},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(G5-E5)/E5","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,10000,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},10000,10000,null,3.875,10000,10000,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!J16","v":9842.49},null,{"$f":"'Well Field Dvlpmnt A1'!K16","v":9842.49},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!G205>H19,H19,'Input A1'!G205)","v":8.625},null,{"$f":"IF('Input A1'!H205>I19,I19,'Input A1'!H205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":7.7249999999999996},{"$f":"MIN(S34:S56)","v":10.772},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":30.623999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":30.623999999999999},null,8.75,10000,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":10000},10000,10000,10000,null,9,10000,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":8519773.5771215484},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":8385283.6367186671},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":24.511484854166667},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":24.511484854166667},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":72.396027965277781},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":72.155750187500004},null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,10000,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,10000,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,10000,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,10000,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,10000,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,10000,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,10000,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0813126584155197},null,{"$f":"J469","v":1.0813126584155197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},10000,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0813126584155197},null,{"$f":"G23*G62","v":1.0813126584155197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,10000,null,30,30,30,30,30,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,10000,null,32,32,32,32,32,10000]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,10000,null,34,34,34,34,34,10000]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,10000,null,36,36,36,36,36,10000]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1476.3734999999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1476.3734999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":9842.49},null,{"$f":"G15","v":9842.49}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":59.054939999999995},null,{"$f":"G132/(G135*G136)","v":59.054939999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":18.208606499999998},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":18.208606499999998}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":12.7598161},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":12.7598161}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":102.02336259999998},null,{"$f":"(G137+G141+G142+G143)","v":102.02336259999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":31.527469999999997},null,{"$f":"((G132/G$110)+G$106)*B112","v":31.527469999999997}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.9684980000000003},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.9684980000000003}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":19.684979999999999},null,{"$f":"G$89*G133/G$92*B112","v":19.684979999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":9.8424899999999997},null,{"$f":"(G132/G$79)*B162","v":9.8424899999999997}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":16.732233000000001},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":16.732233000000001}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.5354824920371257},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.5354824920371257}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":19.684979999999999},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":19.684979999999999}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":11.873992000000001},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":11.873992000000001}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":378.33800559999997},null,{"$f":"SUM(G144:G151,G155:G158)","v":378.33800559999997}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":378.33800559999997},null,{"$f":"G159*G160","v":378.33800559999997}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":15.764083566666665},null,{"$f":"G161/24","v":15.764083566666665}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":8.625},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":8.625},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":10.375},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":7.7249999999999996},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":39.326358662866618},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":58060.393781351704},null,{"$f":"G168*G132*B162","v":58060.393781351704}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.45000000000000018},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A18=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0679508028084179},null,{"$f":"IF(B18=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":401.61186902784408},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":401.61186902784408}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":71.529942530066378},null,{"$f":"G172*7.4805/42","v":71.529942530066378}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":20374.912165760888},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":20374.912165760888}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":69787.199251494094},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":69787.199251494094}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":78519.888590804345},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":78519.888590804345},null,{"$f":"E180/E175","v":52346.592393869563},{"$f":"G180/G175","v":52346.592393869563}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":72248.159485658645},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":72248.159485658645}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":847529.34885530849},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":847529.34885530849}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1210327.7734352334},null,{"$f":"SUM(G178:G183)","v":1210327.7734352334}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":3444.8715000000002},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":3444.8715000000002}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":8366.1165000000001},null,{"$f":"G15-G132","v":8366.1165000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":137.79486},null,{"$f":"G187/(G190*G191)","v":137.79486}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":26.574722999999999},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":26.574722999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":20.862159900000002},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":20.862159900000002}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":209.2317429},null,{"$f":"(G192+G196+G197+G198)","v":209.2317429}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":13.482905000000001},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":13.482905000000001}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.6732233000000001},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.6732233000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":16.732233000000001},null,{"$f":"G$89*G188/G$92*B186*B113","v":16.732233000000001}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":22.965810000000001},null,{"$f":"(G187/G$79)","v":22.965810000000001}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":9.8424899999999997},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":9.8424899999999997}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.712641571503859},null,{"$f":"(G230/G207+2)*B186","v":4.712641571503859}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":16.732233000000001},null,{"$f":"G$91*G188/G$92*B186","v":16.732233000000001}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":10.6928932},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":10.6928932}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":466.35353040000001},null,{"$f":"SUM(G199:G206,G210:G213)","v":466.35353040000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":466.35353040000001},null,{"$f":"G214*G215","v":466.35353040000001}]
[null,null,null,"day",{"$f":"E216/24","v":19.431397100000002},null,{"$f":"G216/24","v":19.431397100000002}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":10.5},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":11.436250000000001},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":11.75},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":14.5},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.375},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":10.772},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":58.866644125679237},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":202788.02464919482},null,{"$f":"G225*G187","v":202788.02464919482}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.48899999999999988},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0537492777453736},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":2034.4811786278942},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2034.4811786278942}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":362.35562992204677},null,{"$f":"G229*7.4805/42","v":362.35562992204677}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":68235.563446127373},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":97496.221660816227},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":97496.221660816227}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":264915.63801211782},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":264915.63801211782},null,{"$f":"E236/E232","v":189225.45572294132},{"$f":"G236/G232","v":189225.45572294132}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":175725.53341986335},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":175725.53341986335}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1109179.5536145887},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1109179.5536145887}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1837420.7752397202},null,{"$f":"SUM(G234:G239)","v":1837420.7752397202}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":4921.2449999999999},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":4921.2449999999999}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2460.6224999999999},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2460.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":4921.2449999999999},null,{"$f":"G188-G187","v":4921.2449999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":98.424899999999994},null,{"$f":"G244/(G247*G248)","v":98.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":1},null,{"$f":"ROUNDUP(G249/G250,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":2},null,{"$f":"(G$96*G251)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":7.3818675000000002},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":7.3818675000000002}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":12},null,{"$f":"G251*G$102+G252*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":9.4133694999999999},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":9.4133694999999999}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":127.22013699999999},null,{"$f":"(G249+G253+G254+G255)","v":127.22013699999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":10.202075000000001},null,{"$f":"((G244/G$109)+G$106)*B114","v":10.202075000000001}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":1.9842490000000002},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":1.9842490000000002}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":9.8424899999999997},null,{"$f":"G$89*G245/G$92*B114","v":9.8424899999999997}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":32.808300000000003},null,{"$f":"(G243/G$79)","v":32.808300000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.7302735692577507},null,{"$f":"(G289/G264+2)","v":9.7302735692577507}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":9.8424899999999997},null,{"$f":"G$91*G245/G$92","v":9.8424899999999997}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":7.9369960000000006},null,{"$f":"(0.0002*(G245)+1)*G$98","v":7.9369960000000006}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":363.83673699999997},null,{"$f":"SUM(G256:G263,G267:G270)","v":363.83673699999997}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":363.83673699999997},null,{"$f":"G271*G272","v":363.83673699999997}]
[null,null,null,"day",{"$f":"E273/24","v":15.159864041666665},null,{"$f":"G273/24","v":15.159864041666665}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":14.675000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":15.685},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":529542.56700489344},null,{"$f":"G284*G245","v":529542.56700489344}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5797.7051769433128},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5797.7051769433128}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1032.6127041934394},null,{"$f":"G288*7.4805/42","v":1032.6127041934394}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":55983.527052677782},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":55983.527052677782}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":74461.376309197032},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":74461.376309197032}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":776108.92397979996},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":776108.92397979996},null,{"$f":"E295/E291","v":554363.51712842856},{"$f":"G295/G291","v":554363.51712842856}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":414206.67491871235},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":414206.67491871235}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":837529.71096176573},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":837529.71096176573}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2280158.4783083601},null,{"$f":"SUM(G293:G298)","v":2280158.4783083601}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2460.6224999999999},null,{"$f":"G126*G245*B301","v":2460.6224999999999}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":1960.6224999999999},null,{"$f":"IF(G302=0,0,G304-G361)","v":1960.6224999999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2460.6224999999999},null,{"$f":"G302","v":2460.6224999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":78.424899999999994},null,{"$f":"G303/(G306*G307)","v":78.424899999999994}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":2.9606224999999999},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":2.9606224999999999}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.1448715000000007},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.1448715000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":100.530394},null,{"$f":"(G308+G312+G313+G314)","v":100.530394}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":8.5354083333333328},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":8.5354083333333328}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.4921245000000001},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.4921245000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":4.9212449999999999},null,{"$f":"G$89*G304/G$92*B301*B115","v":4.9212449999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":16.404150000000001},null,{"$f":"(G302/G$79)*B301","v":16.404150000000001}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":10.696557765414971},null,{"$f":"(G346/G323+2)*B301","v":10.696557765414971}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":24},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":4.9212449999999999},null,{"$f":"G$91*G304/G$92*B301","v":4.9212449999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":5.9684980000000003},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":5.9684980000000003}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":266.77306483333336},null,{"$f":"SUM(G315:G321,G326:G329)","v":266.77306483333336}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":266.77306483333336},null,{"$f":"G330*G331","v":266.77306483333336}]
[null,null,null,"day",{"$f":"E332/24","v":11.115544368055557},null,{"$f":"G332/24","v":11.115544368055557}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":30},null,{"$f":"AP3*B301","v":30}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":3},null,{"$f":"(G337-G336)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":384290.8892963801},null,{"$f":"G341*G304","v":384290.8892963801}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":6522.4183240612274},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":6522.4183240612274}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1161.6892922176194},null,{"$f":"G345*7.4805/42","v":1161.6892922176194}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":59082.152798852127},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":55701.290155533759},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":55701.290155533759}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":443542.81540961552},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":443542.81540961552},null,{"$f":"E352/E348","v":443542.81540961552},{"$f":"G352/G348","v":443542.81540961552}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":460132.83255941345},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":460132.83255941345}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":619695.57220940327},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":619695.57220940327}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":1760022.9282190248},null,{"$f":"SUM(G350:G355)","v":1760022.9282190248}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.290744643242558},null,{"$f":"(G403/G380+2)","v":4.290744643242558}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":30.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":30.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":31.650000000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":31.650000000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":32},null,{"$f":"AC3","v":32}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":38},null,{"$f":"G393+2*G395","v":38}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":30.623999999999999},null,{"$f":"AC33","v":30.623999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":230.29404455501356},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":230.29404455501356}]
[null,null,null,"lb",{"$f":"E398*E361","v":115147.02227750678},null,{"$f":"G398*G361","v":115147.02227750678}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68800000000000061},null,{"$f":"0.5*(G393-G397)","v":0.68800000000000061}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735655},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735655}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1718.058482431918},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1718.058482431918}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":305.99848756742767},null,{"$f":"G402*7.4805/42","v":305.99848756742767}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":85026.894635962759},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":85026.894635962759}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":148899.02082801206},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":148899.02082801206},null,{"$f":"E409/E405","v":148899.02082801206},{"$f":"G409/G405","v":148899.02082801206}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":155673.35320982549},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":155673.35320982549}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":922078.30318974121},null,{"$f":"SUM(G407:G412)","v":787588.3627868609}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":393.69959999999998},{"$f":"G421+G365+G308+G249+G192+G137","v":393.69959999999998}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.294524311274043},null,{"$f":"(G456/G436+2)","v":2.294524311274043}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":42},null,{"$f":"G394+2*2","v":42}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":40.5},null,{"$f":"G447- 2*0.75","v":40.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":48},null,{"$f":"G447+2*G450","v":48}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":330.72625786814422},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":330.72625786814422}]
[null,null,null,"lb",{"$f":"E451*E416","v":16536.312893407212},null,{"$f":"G451*G416","v":16536.312893407212}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":220.89323345553234},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":220.89323345553234}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":39.342662687240711},null,{"$f":"G455*7.4805/42","v":39.342662687240711}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":121843.14060763437},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":121843.14060763437}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":24211.836498606852},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":24211.836498606852},null,{"$f":"E462/E458","v":24211.836498606852},{"$f":"G462/G458","v":24211.836498606852}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4090.61543436171},null,{"$f":"G455/27*500","v":4090.61543436171}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":340781.83199422143},null,{"$f":"SUM(G460:G465)","v":340781.83199422143}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1412589.2379814738},{"$f":"J462+J409+J352+J295+J236+J180","v":1412589.2379814738}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1306365.209902734},{"$f":"G169+G226+G285+G342+G399+G452","v":1306365.209902734}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":8519773.5771215484},null,{"$f":"SUM(G470:G476)","v":8385283.6367186662},null,{"$f":"I467/I468","v":1.0813126584155197},{"$f":"J467/J468","v":1.0813126584155197}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":410546.19070701522},null,{"$f":"G460+G407+G350+G293+G234+G178","v":410546.19070701522}]
[null,null,"Mud Cost",null,327880.86614624452,null,326976.04981260665]
[null,null,"Casing Cost",null,1736198.1233189567,null,1736198.1233189567,null,{"$f":"E472/I468","v":1.3290296696191306},{"$f":"G472/J468","v":1.3290296696191306}]
[null,null,"Cement Cost",null,1282077.1690278349,null,1282077.1690278349]
[null,null,"Rig Cost",null,3984746.4157552151,null,3973029.556772179]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":7},null,{"$f":"G139+G194+G251+G310+G367+G423","v":7}]

{"sheet":"GF Pumping A2 10-90s","index":50,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1 10-90s'!D17","v":284.7555765800405},null,"psia",{"$f":"D10*14.50377","v":4130.0293889342938},null,"bar",{"$f":"'Reservoir A1 10-90s'!J17","v":284.7555765800405},null,"psia",{"$f":"J10*14.50377","v":4130.0293889342938},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1 10-90s'!D19","v":284.7555765800405},null,"psia",{"$f":"D11*14.50377","v":4130.0293889342938},null,"bar",{"$f":"'Reservoir A1 10-90s'!J19","v":284.7555765800405},null,"psia",{"$f":"J11*14.50377","v":4130.0293889342938},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!J106","v":56.937682530770942},null,"F",{"$f":"D15*1.8+32","v":134.48782855538769},null,"C",{"$f":"Geofluid!K106","v":65.745673128366775},null,"F",{"$f":"J15*1.8+32","v":150.3422116310602}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!H71","v":8.7756964079722373},null,"psia",{"$f":"D16*14.50377","v":127.28068229105548},null,"bar",{"$f":"'GF Pumping A1'!I71","v":8.7756964079722373},null,"psia",{"$f":"J16*14.50377","v":127.28068229105548}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":984.06785315689103},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.433362080804955},null,"kg/m^3",{"$f":"M17*16.01846","v":979.97655832675957},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.177950834646992}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":3.1549912358496589E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":2.7727130688021834E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!L52","v":3000},null,"ft",{"$f":"'Summary A1'!L53","v":9842.49},null,"m",{"$f":"'Summary A1'!M52","v":3000},null,"ft",{"$f":"'Summary A1'!M53","v":9842.49}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.17383970421531969},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":2.5213310868070273},null,"bar",{"$f":"M21/14.50377","v":0.25863236812210022},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":3.751144381798273}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!J461","v":1.3810611073857351E-3},null,"F/ft",{"$f":"IF(G81='GF Pumping A2'!G81,'GF Pumping A2'!G22,'Reservoir A2'!J460)","v":7.5230934884838014E-4},null,"C/m",{"$f":"'Reservoir A2'!M461","v":1.3810611073857351E-3},null,"F/ft",{"$f":"IF(M81='GF Pumping A2'!M81,'GF Pumping A2'!G22,'Reservoir A2'!M460)","v":7.5230934884838014E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.47619047619047616},null,null,{"$f":"M142/M25","v":0.47619047619047616}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!L139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!M139","v":84},null,"lb/h",{"$f":"2.20462*J25*3600","v":666677.08799999999}]
[{"$f":"'GF Pumping A1'!D80","v":3},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"G30/3.28083","v":1500},null,"ft",{"$f":"'GF Pumping A1'!H101","v":4921.2449999999999},null,"m",{"$f":"M30/3.28083","v":1500},null,"ft",{"$f":"'GF Pumping A1'!I101","v":4921.2449999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":57.43091864055156},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":135.36932822716707},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":66.2389092381474},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":151.22371130283958}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.17775464109018663},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":2.5781124308046159},null,"bar",{"$f":"M33/14.50377","v":0.2643061348204141},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":3.8334353890242774}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":3.1311922651270957E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":2.7539894843780149E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":983.86332939665715},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.42059407687487},null,"kg/m^3",{"$f":"M35*16.01846","v":979.72561091055445},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.162284695941707}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":144.72568142716329},null,"psi",{"$f":"G30*G35/144","v":2099.0679965128479},null,"bar",{"$f":"M36/14.50377","v":144.11702562146084},null,"psi",{"$f":"M30*M35/144","v":2090.240192697775}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":431.77881852675279},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":289.23415291385089}]
[null,"rho,correction",null,{"$f":"G38","v":1.0023785070483968},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0023785070483968},null,null,{"$f":"M38","v":1.0027241405752532},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0027241405752532}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0038465963416738},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0046423553025299}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.5175122386718968E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.0079268493070512},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":8.5505362853007708E-2},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":3.0195891649861242}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.7791615345910079},null,"fps",{"$f":"G40/G29","v":2.5563160885025407},null,"m/s",{"$f":"J40/J29","v":0.78218249495228942},null,"fps",{"$f":"M40/M29","v":2.5662274216875476}]
[null,"Re,w",null,{"$f":"G42","v":612864.75096925488},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":612864.75096925488},null,null,{"$f":"M42","v":696254.42497996148},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":696254.42497996148}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.2660318116148463E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.2660318116148463E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.2378001226691042E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.2378001226691042E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.4419516965989043},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.4765107779815505}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.2485498403831414},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.2962803944386252}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.2577577039433532},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.304254468365162}]
[null,null,"f",{"$f":"G47","v":1.4666272345975983E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.4666272345975983E-2},null,null,{"$f":"M47","v":1.4502205042637176E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.4502205042637176E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.4666272345975983E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.4666272345975983E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.4502205042637176E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.4502205042637176E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2167767219485202E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.2168369281787416E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":1.2125128910387528E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":1.2125728862942076E-3}]
[null,null,"m",{"$f":"D49*D30","v":1.8251650829227803},null,"ft",{"$f":"G49*G30","v":5.9883526486149909},null,"m",{"$f":"J49*J30","v":1.8187693365581292},null,"ft",{"$f":"M49*M30","v":5.9673682538109372}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.17652642667395704},null,"psid",{"$f":"G50*G35*G38/144","v":2.5602986914009378},null,"bar",{"$f":"M51/14.50377","v":0.17522844781920821},null,"psid",{"$f":"M50*M35*M38/144","v":2.5414731046267973}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":153.6690824618201},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2228.7810281372722},null,"bar",{"$f":"M52/14.50377","v":153.11008861869414},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2220.6735100051574}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!H90","v":11.75},null,"m",{"$f":"M55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!I90","v":11.75}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0.97916666666666663},null,null,null,null,"ft",{"$f":"M54/12","v":0.97916666666666663}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*G55^2/4","v":0.75301412454208472},null,"sq m",{"$f":"PI()*J54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*M55^2/4","v":0.75301412454208472}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!H93","v":1050},null,"ft",{"$f":"'GF Pumping A1'!H94","v":3444.8715000000002},null,"m",{"$f":"'GF Pumping A1'!I93","v":1050},null,"ft",{"$f":"'GF Pumping A1'!I94","v":3444.8715000000002}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":58.269420027178619},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":136.86787766919198},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":67.077410624774444},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":152.72226074486449}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.18461365414377484},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":2.6775939785608571},null,"bar",{"$f":"M60/14.50377","v":0.27420345437509996},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":3.9769838354619438}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":3.0914929186454934E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":2.7226945104054715E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":983.5089590039579},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.398471451310414},null,"kg/m^3",{"$f":"M62*16.01846","v":979.29388476257111},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.135332907318869}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":101.27148763456698},null,"psi",{"$f":"G57*G62/144","v":1468.8183642096035},null,"bar",{"$f":"M63/14.50377","v":100.83746328226449},null,"psi",{"$f":"M57*M62/144","v":1462.5233748294092}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":1106.6615155127881},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":742.25476379814904}]
[null,"rho,correction",null,{"$f":"G65","v":1.0064300240719786},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0064300240719786},null,null,{"$f":"M65","v":1.0073328363707348},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0073328363707348}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0104530943777448},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.012554666198539}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.4862804779430284E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":2.9968974725342221},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":8.5151686214086322E-2},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":3.0070992098398999}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":1.2130584123584001},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":3.979868869467309},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":1.2171877839410914},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":3.9934167392524627}]
[null,"Re,well",null,{"$f":"G69","v":770871.71874808485},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":770871.71874808485},null,null,{"$f":"M69","v":873472.29000175244},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":873472.29000175244}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":1.2159420999552068E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":1.2159420999552068E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":1.1898966592227408E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":1.1898966592227408E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":8.5019607502044625},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":8.5307393222180838}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":8.3321334792084247},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":8.3734469735712782}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":8.3392022856373664},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":8.3795029348708656}]
[null,null,"f",{"$f":"G74","v":1.4380712517870877E-2},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":1.4380712517870877E-2},null,null,{"$f":"M74","v":1.4242517384784336E-2},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":1.4242517384784336E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":1.4380712517870877E-2},null,null,{"$f":"IF($A26>2,G74,0)","v":1.4380712517870877E-2},null,null,{"$f":"IF($A26>2,J74,0)","v":1.4242517384784336E-2},null,null,{"$f":"IF($A26>2,M74,0)","v":1.4242517384784336E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":3.6149705893641928E-3},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":3.6151494584595861E-3},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":3.6046480222500133E-3},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":3.6048263805837852E-3}]
[null,null,"m",{"$f":"D76*D57","v":3.7957191188324022},null,"ft",{"$f":"G76*G57","v":12.453725337687862},null,"m",{"$f":"J76*J57","v":3.7848804233625137},null,"ft",{"$f":"M76*M57","v":12.418163660921236}]
[null,null,"bar",{"$f":"G78/14.50377","v":0.36846566984699031},null,"psi",{"$f":"G77*G62*G65/144","v":5.3441413283566828},null,"bar",{"$f":"M78/14.50377","v":0.36616704516151649},null,"psi",{"$f":"M77*M62*M65/144","v":5.3108026046022481}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":255.22328252983542},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":3701.6997884577509},null,"bar",{"$f":"M79/14.50377","v":254.32080947408596},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":3688.6105268259635}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!H83","v":7.7249999999999996},null,"m",{"$f":"M82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!I83","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M81/12","v":0.64374999999999993}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.32548004357357524}]
[null,"Length interval","m",{"$f":"G84/3.28083","v":450},null,"ft",{"$f":"'GF Pumping A1'!H87","v":1476.3734999999999},null,"m",{"$f":"M84/3.28083","v":450},null,"ft",{"$f":"'GF Pumping A1'!I87","v":1476.3734999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":58.762656136959237},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":137.74937734097136},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":67.570646734555069},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":153.60376041664387}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.18876978149243898},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":2.7378734937165916},null,"bar",{"$f":"M87/14.50377","v":0.28017589687239547},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":4.0636067677809429}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":3.0685756527479188E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":2.7045934443215524E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":983.29664829018054},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.385217323649123},null,"kg/m^3",{"$f":"M89*16.01846","v":979.03697261563366},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.119294402560143}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":43.39269689707136},null,"psi",{"$f":"G84*G89/144","v":629.35769547483665},null,"bar",{"$f":"M90/14.50377","v":43.204718207479715},null,"psi",{"$f":"M84*M89/144","v":626.63129579609802}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":1466.9701304361731},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":984.82122001912774}]
[null,"rho,correction",null,{"$f":"G92","v":1.0087926812310501},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0087926812310501},null,null,{"$f":"M92","v":1.0100041684178351},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0100041684178351}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0143374376277556},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0171749580901743}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.4682331077368292E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":2.9905241128158595},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":8.4948756698215333E-2},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":2.9999328316510443}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.8005020441464312},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":9.1880413925895503},null,"m/s",{"$f":"J94/J83","v":2.8093129198781521},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":9.2169485991017606}]
[null,"Re,w",null,{"$f":"G96","v":1176756.5269360463},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":1176756.5269360463},null,null,{"$f":"M96","v":1331399.0872542965},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1331399.0872542965}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.1310514054377142E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.1310514054377142E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.1079456986939757E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.1079456986939757E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.1042340096609893},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.1079099239212207}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.0890206348132638},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.0943721109837172}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.0891193904707714},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.0944502618642193}]
[null,null,"f",{"$f":"G101","v":1.9898278131010631E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9898278131010631E-2},null,null,{"$f":"M101","v":1.9868384606746704E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9868384606746704E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9898278131010631E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9898278131010631E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9868384606746704E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9868384606746704E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":4.0549695702733521E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":4.0551702105609967E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":4.0743947712151687E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":4.0745963726636372E-2}]
[null,null,"m",{"$f":"D103*D84","v":18.247363066230083},null,"ft",{"$f":"G103*G84","v":59.869458368616755},null,"m",{"$f":"J103*J84","v":18.33477647046826},null,"ft",{"$f":"M103*M84","v":60.15626107796718}]
[null,null,"bar",{"$f":"G105/14.50377","v":1.7751197395935174},null,"psi",{"$f":"G104*G89*G92/144","v":25.745928425524269},null,"bar",{"$f":"M105/14.50377","v":1.7780293978678219},null,"psi",{"$f":"M104*M89*M92/144","v":25.788129439913376}]
[]
[null,"Bottom hole pressure injection well","bar",{"$f":"G107/14.50377","v":297.22239783888477},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":4310.8452971036813},null,"bar",{"$f":"M107/14.50377","v":296.17972556109061},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":4295.7226182011791}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!L162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!L161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":10.944229807684799},null,"psi/1000 lb/h",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!L163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!M163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":1838.6306076910462},null,"psi",{"$f":"G109*G25*G110/1000","v":266.67083520000006},null,"kPa",{"$f":"J109*J25*J110","v":919.31530384552309},null,"psi",{"$f":"M109*M25*M110/1000","v":266.67083520000006}]
[null,null,"bar",{"$f":"D111/100","v":18.386306076910461},null,"psi",{"$f":"G111","v":266.67083520000006},null,"bar",{"$f":"J111/100","v":9.1931530384552307},null,"psi",{"$f":"M111","v":266.67083520000006}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":12.466821258844277},null,"psi",{"$f":"G107-G11","v":180.81590816938751},null,null,{"$f":"J107-J11","v":11.424148981050109},null,null,{"$f":"M107-M11","v":165.69322926688528}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":18.386306076910461},null,"psi",{"$f":"$A116*G112","v":266.67083520000006},null,"bar",{"$f":"$A116*J112","v":9.1931530384552307},null,"psi",{"$f":"$A116*M112","v":266.67083520000006}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"G117","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":5.9884379737552749},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":86.854927030612544},null,"bar",{"$f":"M118/14.50377","v":7.0311102515494097},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":101.97760593311477}]
[null,null,"m",{"$f":"G119/3.28083","v":62.053879873968611},null,"ft",{"$f":"G118*144/G17","v":203.58823070691244},null,"m",{"$f":"M119/3.28083","v":73.162519108282794},null,"ft",{"$f":"M118*144/M17","v":240.03378756602743}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":984.06737149204605},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!G17","v":61.433362080804955},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":979.9760786644523},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!M17","v":61.177950834646992}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":285.98038435729529},null,"lb/h",{"$f":"'Summary A1'!L145","v":2269721.069862409},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":412.81566001654602},null,"lb/h",{"$f":"'Summary A1'!M145","v":3276365.9773884397}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":345.74522769284567},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":588.43137673401907}]
[null,null,"kW",{"$f":"G124","v":257.82221629055505},null,"kW",{"$f":"G123*0.7457","v":257.82221629055505},null,"kW",{"$f":"M124","v":438.79327763055801},null,"kW",{"$f":"M123*0.7457","v":438.79327763055801}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":303.21083581264003},null,"psia",{"$f":"(G107+G118)","v":4397.7002241342943},null,"bar",{"$f":"(J107+J118)","v":303.21083581264003},null,"psia",{"$f":"(M107+M118)","v":4397.7002241342943}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Production Well Depth","m",{"$f":"'Summary A1'!L52","v":3000},null,"ft",{"$f":"'Summary A1'!L53","v":9842.49},null,"m",{"$f":"'Summary A1'!M52","v":3000},null,"ft",{"$f":"'Summary A1'!M53","v":9842.49}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1 10-90s'!D75","v":276.06914323966686},null,"psia",{"$f":"'Reservoir A1 10-90s'!G75","v":4004.0432769342947},null,"bar",{"$f":"'Reservoir A1 10-90s'!J75","v":285.26229627812205},null,"psia",{"$f":"'Reservoir A1 10-90s'!M75","v":4004.0432769342947}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!L50-'Summary A1'!L56","v":170.8568166778428},null,"F",{"$f":"D133*1.8+32","v":339.54227002011703},null,"C",{"$f":"'Summary A1'!M50-'Summary A1'!M56","v":170.8568166778428},null,"F",{"$f":"J133*1.8+32","v":339.54227002011703}]
[null,null,"K",{"$f":"D133+273","v":443.8568166778428},null,null,null,null,"K",{"$f":"J133+273","v":443.8568166778428}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":8.0862204992947007},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":117.28068229105548},null,"bar",{"$f":"M135/14.50377","v":8.0862204992947007},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":117.28068229105548}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"D136","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":11.533600042682385},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":167.28068229105548},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":11.533600042682385},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":167.28068229105548}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":264.53554319698446},null,"psia",{"$f":"G131-G137","v":3836.762594643239},null,"bar",{"$f":"J131-J137","v":273.72869623543966},null,"psia",{"$f":"M131-M137","v":3836.762594643239}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!G11/'Resource A1'!G9","v":1.3810611073857351E-3},null,"F/ft",{"$f":"'Resource A1'!G12/'Resource A1'!G10","v":7.5770765120238579E-4},null,"C/m",{"$f":"'Resource A1'!H11/'Resource A1'!H9","v":1.3810611073857351E-3},null,"F/ft",{"$f":"'Resource A1'!H12/'Resource A1'!H10","v":7.5770765120238579E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!H35","v":7.7249999999999996},null,"m",{"$f":"M145/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!I35","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M144/12","v":0.64374999999999993}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J144^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.32548004357357524}]
[null,"Length","m",{"$f":"G147/3.28083","v":450},null,"ft",{"$f":"'GF Pumping A1'!H39","v":1476.3734999999999},null,"m",{"$f":"M147/3.28083","v":450},null,"ft",{"$f":"'GF Pumping A1'!I39","v":1476.3734999999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!L50","v":175},null,"F",{"$f":"D149*1.8+32","v":347},null,"C",{"$f":"'Summary A1'!M50","v":175},null,"F",{"$f":"G149","v":347}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":174.6892612508382},null,"F",{"$f":"G149-0.5*G141*G147","v":346.44067025150878},null,"C",{"$f":"J149-0.5*J141*J147","v":174.6892612508382},null,"F",{"$f":"M149-0.5*M141*M147","v":346.44067025150878}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":129.44588776840678},null,"bar",{"$f":"M151/14.50377","v":8.9249821093692727},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":129.44588776840678}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":892.67213967604948},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":55.727740157685837},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":892.67213967604948},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":55.727740157685837}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":28.72525655944909},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":28.72525655944909}]
[null,"rho,correction",null,{"$f":"G154","v":1.0170318973122596},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0170318973122596},null,null,{"$f":"M154","v":1.0170318973122596},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0170318973122596}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0388598359164791},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0388598359164791}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":907.87603989252705},null,"lb/cft",{"$f":"G152*G154","v":56.676889305495827},null,"kg/m^3",{"$f":"J152*J154","v":907.87603989252705},null,"lb/cft",{"$f":"M152*M154","v":56.676889305495827}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.4058878351647145E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.5559216654370782},null,"m^3/s",{"$f":"J$142/J156","v":4.4058878351647145E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":1.5559216654370782}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.457056948206312},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":4.7803903684969242},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.457056948206312},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":4.7803903684969242}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.6066272332650961E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.0796056275396458E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.6066272332650961E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.0796056275396458E-4}]
[null,"Re,w",null,{"$f":"G160","v":1588498.8223805206},null,null,{"$f":"G145*G158*G152/G159","v":1588498.8223805206},null,null,{"$f":"M160","v":1588498.8223805206},null,null,{"$f":"M145*M158*M152/M159","v":1588498.8223805206}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":1.0761153282997116E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":1.0761153282997116E-2},null,null,1.0761153282997116E-2,null,null,1.0761153282997116E-2]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.1124586908780749},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.1124586908780749}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.1010162819463707},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.1010162819463707}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.1010720699324388},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.1010720699324388}]
[null,null,"f",{"$f":"G165","v":1.9831346023957478E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":1.9831346023957478E-2},null,null,{"$f":"M165","v":1.9831346023957478E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":1.9831346023957478E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":1.9831346023957478E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":1.9831346023957478E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":1.9831346023957478E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":1.9831346023957478E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":1.0939703698081452E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":1.0940234285992943E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":1.0939703698081452E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":1.0940234285992943E-2}]
[null,null,"m",{"$f":"D167*D147","v":4.9228666641366532},null,"ft",{"$f":"G167*G147","v":16.151871983631402},null,"m",{"$f":"J167*J147","v":4.9228666641366532},null,"ft",{"$f":"M167*M147","v":16.151871983631402}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.43097383040755022},null,"psid",{"$f":"G168*G152/144","v":6.250745312250114},null,"bar",{"$f":"M169/14.50377","v":0.43097383040755022},null,"psid",{"$f":"M168*M152/144","v":6.250745312250114}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":235.57374465804932},null,"psi",{"$f":"G131-G169-G156*G147/144","v":3416.7074105590759},null,"bar",{"$f":"M170/14.50377","v":235.57374465804932},null,"psi",{"$f":"M131-M169-M156*M147/144","v":3416.7074105590759}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0.27360962520662963},null,"inch",{"$f":"'GF Pumping A1'!H42","v":10.772},null,"m",{"$f":"M173/3.28083","v":0.27360962520662963},null,"inch",{"$f":"'GF Pumping A1'!I42","v":10.772}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0.89766666666666672},null,null,null,null,"ft",{"$f":"M172/12","v":0.89766666666666672}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":5.879665559812932E-2},null,"sq ft",{"$f":"PI()*G173^2/4","v":0.63287811612233136},null,"sq m",{"$f":"PI()*J172^2/4","v":5.879665559812932E-2},null,"sq ft",{"$f":"PI()*M173^2/4","v":0.63287811612233136}]
[null,"Length","m",{"$f":"'GF Pumping A1'!H45","v":1050},null,"ft",{"$f":"3.28083*D175","v":3444.8714999999997},null,"m",{"$f":"'GF Pumping A1'!I45","v":1050},null,"ft",{"$f":"G175","v":3444.8714999999997}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":174.37852250167643},null,"F",{"$f":"G149-G147*G141","v":345.88134050301755},null,"C",{"$f":"J149-J147*J141","v":174.37852250167643},null,"F",{"$f":"M149-M147*M141","v":345.88134050301755}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":173.65346542029891},null,"F",{"$f":"G177-0.5*G141*G175","v":344.57623775653803},null,"C",{"$f":"J177-0.5*J141*J175","v":173.65346542029891},null,"F",{"$f":"M177-0.5*M141*M175","v":344.57623775653803}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":8.6451882845295227},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":125.38782248551074},null,"bar",{"$f":"M179/14.50377","v":8.6451882845295227},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":125.38782248551074}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":893.75154738943297},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":55.795125427038435},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":893.75154738943297},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":55.795125427038435}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":21.926546050919484},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":21.926546050919484}]
[null,"rho,correction",null,{"$f":"G182","v":1.0126076826775843},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0126076826775843},null,null,{"$f":"M182","v":1.0126076826775843},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0126076826775843}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0287960712817752},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0287960712817752}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":905.01968329151885},null,"lb/cft",{"$f":"G180*G182","v":56.498572663378553},null,"kg/m^3",{"$f":"J180*J182","v":905.01968329151885},null,"lb/cft",{"$f":"M180*M182","v":56.498572663378553}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.4197933744956425E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.560832351029638},null,"m^3/s",{"$f":"J$142/J184","v":4.4197933744956425E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":1.560832351029638}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":0.75170829523104088},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":2.466244781211457},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":0.75170829523104088},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":2.466244781211457}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.6013955704406889E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.0760901060112689E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.6013955704406889E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.0760901060112689E-4}]
[null,"Re,w",null,{"$f":"G188","v":1162358.5536556875},null,null,{"$f":"G173*G186*G184/G187","v":1162358.5536556875},null,null,{"$f":"M188","v":1162358.5536556875},null,null,{"$f":"M173*M186*M184/M187","v":1162358.5536556875}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":1.1333947710973498E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":1.1333947710973498E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":1.1333947710973498E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":1.1333947710973498E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":8.5871725353155366},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":8.5871725353155366}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":8.4570645927215189},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":8.4570645927215189}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":8.4612047672661372},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":8.4612047672661372}]
[null,null,"f",{"$f":"G193","v":1.3968465403768509E-2},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":1.3968465403768509E-2},null,null,{"$f":"M193","v":1.3968465403768509E-2},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":1.3968465403768509E-2}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":1.3968465403768509E-2},null,null,{"$f":"IF($A171>1,G193,0)","v":1.3968465403768509E-2},null,null,{"$f":"IF($A171>1,J193,0)","v":1.3968465403768509E-2},null,null,{"$f":"IF($A171>1,M193,0)","v":1.3968465403768509E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":1.4708585290505896E-3},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":1.4708585290505896E-3}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":5.066918627258298},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":5.066918627258298}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":142.38421782451272},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2065.1079469566325},null,"bar",{"$f":"M198/14.50377","v":142.38421782451272},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2065.1079469566325}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":172.9284083389214},null,"F",{"$f":"G177-G175*G141","v":343.27113501005852},null,"C",{"$f":"J177-J175*J141","v":172.9284083389214},null,"F",{"$f":"M177-M175*M141","v":343.27113501005852}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1500},null,"ft",{"$f":"G20-G147-G175","v":4921.2450000000008},null,"m",{"$f":"J20-J147-J175","v":1500},null,"ft",{"$f":"M20-M147-M175","v":4921.2450000000008}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":171.89261250838209},null,"F",{"$f":"G203-0.5*G141*G204","v":341.40670251508777},null,"C",{"$f":"J203-0.5*J141*J204","v":171.89261250838209},null,"F",{"$f":"M203-0.5*M141*M204","v":341.40670251508777}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":8.2898078744874386},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":120.23346675575468},null,"bar",{"$f":"M207/14.50377","v":8.2898078744874386},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":120.23346675575468}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":895.57471908407081},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":55.908942397397226},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":895.57471908407081},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":55.908942397397226}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":9.0879081867935554},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":9.0879081867935554}]
[null,"rho,correction",null,{"$f":"G210","v":1.004957863948241},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.004957863948241},null,null,{"$f":"M210","v":1.004957863948241},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.004957863948241}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0113443699944966},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0113443699944966}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":900.0148566967739},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":56.186131327293566},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":900.0148566967739},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":56.186131327293566}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.4443710792516945E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.5695118691534191},null,"m^3/s",{"$f":"J$142/J212","v":4.4443710792516945E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":1.5695118691534191}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.4065603774162112},null,"fps",{"$f":"G213/G202","v":1.3338650317034404},null,"m/s",{"$f":"J213/J202","v":0.4065603774162112},null,"fps",{"$f":"M213/M202","v":1.3338650317034404}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.5917778129942171E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.069627259590808E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.5917778129942171E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.069627259590808E-4}]
[null,"Re,w",null,{"$f":"G216","v":857610.26909843169},null,null,{"$f":"G201*G214*G212/G215","v":857610.26909843169},null,null,{"$f":"M216","v":857610.26909843169},null,null,{"$f":"M201*M214*M212/M215","v":857610.26909843169}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.1936639887832692E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.1936639887832692E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.1936639887832692E-2},null,null,{"$f":"(0.79*LN(M216)-1.64)^-2","v":1.1936639887832692E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.5266826486326011},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.5266826486326011}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.3675717573898414},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.3675717573898414}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.3737694831147724},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.3737694831147724}]
[null,null,"f",{"$f":"G221","v":1.4262054783356463E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.4262054783356463E-2},null,null,{"$f":"M221","v":1.4262054783356463E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.4262054783356463E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.4262054783356463E-2},null,null,{"$f":"G221","v":1.4262054783356463E-2},null,null,{"$f":"J221","v":1.4262054783356463E-2},null,null,{"$f":"M221","v":1.4262054783356463E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":3.2215757000935374E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":3.2217319501318933E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":3.2215757000935374E-4},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":3.2217319501318933E-4}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":142.38421782451272},null,"psi",{"$f":"G198","v":2065.1079469566325},null,"bar",{"$f":"J198","v":142.38421782451272},null,"psi",{"$f":"M198","v":2065.1079469566325}]
[null,"P, pump suction","bar",{"$f":"D137","v":11.533600042682385},null,"psi",{"$f":"G137","v":167.28068229105548},null,"bar",{"$f":"J137","v":11.533600042682385},null,"psi",{"$f":"M137","v":167.28068229105548}]
[null,"P,available","bar",{"$f":"D226-D227","v":130.85061778183032},null,"psi",{"$f":"G226-G227","v":1897.8272646655771},null,"bar",{"$f":"J226-J227","v":130.85061778183032},null,"psi",{"$f":"M226-M227","v":1897.8272646655771}]
[null,null,"Pa",{"$f":"D228*100000","v":13085061.778183032},null,null,null,null,"Pa",{"$f":"J228*100000","v":13085061.778183032}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1334257.3445684747},null,"psf",{"$f":"G228*144","v":273287.1261118431},null,"kg/m^2",{"$f":"J229/J12","v":1334257.3445684747},null,"psf",{"$f":"M228*144","v":273287.1261118431}]
[null,"Tavg","C",{"$f":"D206","v":171.89261250838209},null,"F",{"$f":"G206","v":341.40670251508777},null,"C",{"$f":"J206","v":171.89261250838209},null,"F",{"$f":"M206","v":341.40670251508777}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":900.0148566967739},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":56.186131327293566},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":900.0148566967739},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":56.186131327293566}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1482.0062490878781},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":4862.3940148271458},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1482.0062490878781},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":4862.3940148271458}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":134.29799732521801},null,"psi",{"$f":"G226-G135","v":1947.8272646655771},null,"bar",{"$f":"M236/14.50377","v":134.29799732521801},null,"psi",{"$f":"M226-M135","v":1947.8272646655771}]
[null,"head available","m",{"$f":"G237/3.28083","v":1521.1084527391447},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":4990.498245000168},null,"m",{"$f":"M237/3.28083","v":1521.1084527391447},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":4990.498245000168}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-39.102203651266564},null,"ft",{"$f":"G249-G253-G237","v":-128.10423017302219},null,"m",{"$f":"J249-J253-J237","v":-39.102203651266564},null,"ft",{"$f":"M249-M253-M237","v":-128.10423017302219}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77826287797548532},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.77826287797548532}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":153.78679086029706},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":153.78679086029706}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$H$121*(M238)^Geofluid!$H$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":11.533600042682385},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":167.28068229105548},null,null,{"$f":"M245/14.50377","v":11.533600042682385},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":167.28068229105548}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":36.226975301675473},null,null,null,null,null,{"$f":"G246","v":36.226975301675473}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1500},null,"ft",{"$f":"G20-G147-G175","v":4921.2450000000008},null,"m",{"$f":"J20-J147-J175","v":1500},null,"ft",{"$f":"M20-M147-M175","v":4921.2450000000008}]
[null,"pump setting ","m",{"$f":"D249-D233","v":17.993750912121868},null,"ft",{"$f":"G249-G233","v":58.850985172854962},null,"m",{"$f":"J249-J233","v":17.993750912121868},null,"ft",{"$f":"M249-M233","v":58.850985172854962}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":17.993750912121868},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":58.850985172854962},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":17.993750912121868},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":58.850985172854962}]
[null,"inputted pump depth","m",null,null,"ft",null,null,"m",null,null,"ft",null,null,null,null,"Use calculated depth for 10-90's"]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":17.993750912121868},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":58.850985172854962},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":17.993750912121868},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":58.850985172854962},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":40},null,"lb/h",{"$f":"M142","v":317465.27999999997}]
[null,"Inside Diameter, Pump Casing","m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.1638941512841139},null,"fps",{"$f":"G213/G259","v":3.8185431505571801},null,"m/s",{"$f":"J213/J259","v":1.1638941512841139},null,"fps",{"$f":"M213/M259","v":3.8185431505571801}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":56.186131327293566},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":56.186131327293566}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.0817615069798056E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.0817615069798056E-4}]
[null,"Re,casing",null,{"$f":"G263","v":1434775.0606728906},null,null,{"$f":"G260*G258*G261/G262","v":1434775.0606728906},null,null,{"$f":"M263","v":1434775.0606728906},null,null,{"$f":"M260*M258*M261/M262","v":1434775.0606728906}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.0942944907016767E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.0942944907016767E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":1.0942944907016767E-2},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":1.0942944907016767E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.621307310958322},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.621307310958322}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.5094961384924783},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.5094961384924783}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.5125560031804124},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.5125560031804124}]
[null,null,"f",{"$f":"G269","v":1.3800294438824754E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3800294438824754E-2},null,null,{"$f":"M269","v":1.3800294438824754E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3800294438824754E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3800294438824754E-2},null,null,{"$f":"G269","v":1.3800294438824754E-2},null,null,{"$f":"J269","v":1.3800294438824754E-2},null,null,{"$f":"M269","v":1.3800294438824754E-2}]
[null,"Casing length","m",{"$f":"D253","v":17.993750912121868},null,"ft",{"$f":"G253","v":58.850985172854962},null,"m",{"$f":"J253","v":17.993750912121868},null,"ft",{"$f":"M253","v":58.850985172854962}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":7.7779900729823048E-2},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0.25439814003558647},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":7.7779900729823048E-2},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":0.25439814003558647}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":18.071530812851691},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":59.105383312890545},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":18.071530812851691},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":59.105383312890545}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":722.86123251406764},null,"ft-lb/h",{"$f":"G256*G275","v":18763907.062934123},null,"kg-m/s",{"$f":"J256*J275","v":722.86123251406764},null,"ft-lb/h",{"$f":"M256*M275","v":18763907.062934123}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":312731.78438223538},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":312731.78438223538}]
[null,null,"hp",{"$f":"D276*0.013150932","v":9.5062989142286938},null,"hp",{"$f":"G277/33000","v":9.4767207388556169},null,"hp",{"$f":"J276*0.013150932","v":9.5062989142286938},null,"hp",{"$f":"M277/33000","v":9.4767207388556169}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D278/D279","v":14.083405798857322},null,"hp",{"$f":"G278/G279","v":14.039586279786098},null,"hp",{"$f":"J278/J279","v":14.083405798857322},null,"hp",{"$f":"M278/M279","v":14.039586279786098}]
[null,null,"kW",{"$f":"D280*0.7457","v":10.501995704207905},null,"kW",{"$f":"G280*0.7457","v":10.469319488836494},null,"kW",{"$f":"J280*0.7457","v":10.501995704207905},null,"kW",{"$f":"M280*0.7457","v":10.469319488836494}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":10.501995704207905},null,"KW",{"$f":"IF(G281>0,G281,0)","v":10.469319488836494},null,"KW",{"$f":"IF(J281>0,J281,0)","v":10.501995704207905},null,"KW",{"$f":"IF(M281>0,M281,0)","v":10.469319488836494}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},null,null,null,null,null,{"$f":"'Summary A1'!M112","v":9.8289442861082392}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":71.286190747066243},null,null,null,null,"kW",{"$f":"M282*M283","v":102.90235796924108}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":59.105383312890545},null,"production pump",null,null,"ft",{"$f":"M275","v":59.105383312890545}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":59.105383312890545},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":59.105383312890545}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":2.9851203693379065E-5},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":2.9851203693379065E-5}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":4.4224005471672684E-5},null,null,null,null,"hp",{"$f":"M290/M279","v":4.4224005471672684E-5}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":3.2977840880226323E-5},null,null,null,null,"kW",{"$f":"M291*0.7457","v":3.2977840880226323E-5}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":3.2977840880226324E-2},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":3.2977840880226324E-2}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":86.854927030612544},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":101.97760593311477}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.433362080804955},null,null,null,null,"lb/cft",{"$f":"M120","v":61.177950834646992}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":203.58823070691244},null,null,null,null,"ft",{"$f":"M295*144/M296","v":240.03378756602743}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":203.58823070691244},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":240.03378756602743}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":1.0282233874086487E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":1.2122918563940779E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":1.5232939072720719E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":1.7959879353986337E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":1.135920266652784E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":1.3392682034267612E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!Y282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!Z282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.11927162799854232},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.14062316135980993}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":345.74522769284562},null,null,null,null,"hp",{"$f":"M301*M121","v":588.43137673401907}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":413778.26873604069},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!I59*(M305)^0.5)*1.4","v":539805.73247595376}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.15224946887876864},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.17360100224003625}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":6.8780809347193879},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":6.8780809347193879}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":33.650368445281892},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":33.640405149142424}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1 10-90s","index":51,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,{"$f":"'O&M Costs B1'!C10","v":1},null,"10% BINARY CASE",null,null,null,null,null,null,null,null,"90% BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L295/1000","v":20.329108407037619},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M295/1000","v":20.541695635599801},"MW"]
[null,"# units",{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!M297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10*C7","v":1.215352147915181},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":10646.484815736985},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":449764.5109518033},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C7","v":1.2220080333962315},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":10704.790372550988},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":452227.64979059261}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.062595995073512},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2125.1919901470242},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":107735.38338749792},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.069805552344933},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2139.6111046898659},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":108466.35209083556}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.062595995073512},2000,2125.1919901470242,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},107735.38338749792,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.069805552344933},2000,{"$f":"M19*L19","v":2139.6111046898659},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":108466.35209083556}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.062595995073512},2000,2125.1919901470242,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},78557.050386717223,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.069805552344933},2000,{"$f":"M20*L20","v":2139.6111046898659},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":79090.04839956759}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.53129799753675599},2000,1062.5959950735121,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},89779.486156248255,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.53490277617246651},2000,{"$f":"M22*L22","v":1069.8055523449329},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":90388.626742362962}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.53129799753675599},2000,1062.5959950735121,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},67334.614617186191,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.53490277617246651},2000,{"$f":"M23*L23","v":1069.8055523449329},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":67791.470056772218}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.53129799753675599},2000,1062.5959950735121,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},26933.845846874479,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.53490277617246651},2000,{"$f":"M24*L24","v":1069.8055523449329},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":27116.588022708889}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":20209.848771398596},null,null,{"$f":"SUM(H16:H24)","v":927840.27473382524},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":20333.040343655386},null,null,{"$f":"SUM(Q16:Q24)","v":933547.08719367546}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":10.104924385699299},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":10.166520171827694},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":927840.27473382524},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":933547.08719367546},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":112441.12773795082},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":113056.91244764815},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":815399.14699587435},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":820490.17474602733},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!L296/1000","v":20},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M296/1000","v":20},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":46392.01373669126},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":46677.35435968377},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L304","v":89944162.67984575},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!M304","v":47620379.930485293}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1618994.9282372233},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":857166.83874873526}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":815399.14699587435},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":820490.17474602733}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2434394.0752330977},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":1677657.0134947626}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!M112","v":9.8289442861082392}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":84.370852820087251},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":119.71396263797401}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1265562.7923013086},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":1795709.4395696099}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L123+'Summary A1'!L125+'Summary A1'!L127+'Summary A1'!L101+'Summary A1'!L158)/1000000","v":15.530018380238348},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M123+'Summary A1'!M125+'Summary A1'!M127+'Summary A1'!M101+'Summary A1'!M158)/1000000","v":22.355316785942072}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":232950.2757035752},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":335329.75178913103}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":710.49698884056181},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":710.49698884056181},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!C138","v":108081.95570773375},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!D138","v":156017.42749468761},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":217.34061012680172},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":313.73343182097062},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":111949540.18899402},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":161600325.92980012},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":343.56096646810948},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":495.93382933306464},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":687121.93293621892},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":991867.65866612922},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!M204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!C206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!L112,0),0)","v":6.8090567704117921},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!M112,0),0)","v":9.8289442861082392}]
[{"$f":"'Summary A1'!D206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y375*A65","v":80146.317176675759},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z375*A65","v":80146.317176675759},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":181906.94119847167},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":262584.56208876864},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":9662.4698094603918},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":13947.875693456068}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":191569.41100793207},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":276532.43778222473}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":191569.41100793207},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":276532.43778222473}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1265562.7923013086},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":1795709.4395696099}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":1111641.6196477262},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":1603729.8482374849}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":112441.12773795082},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":113056.91244764815}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":2489645.5396869858},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":3512496.200254743}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!O46","v":213188403.23211062},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!S46","v":208703364.16846067}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1598913.0242408295},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1565275.231263455}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H38+H81+H86","v":6522952.6391609125},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q38+Q81+Q86","v":6755428.4450129606}]

{"sheet":"Binary B1 10-90's","index":52,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,0.1,null,null,null,null,null,null,null,null,0.9]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,null,null,null,null,"Resource Type",null,{"$f":"D10","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!L278","v":339.54227002011703},null,null,null,null,null,null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!M278","v":339.54227002011703}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,null,"Determine plant size or flow rate??",null,{"$f":"IF(J12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,null,null,null,null,null,null,null,"Inputted # of Wells"]
[null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!L279*1000","v":20000},null,null,null,null,null,null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!M279*1000","v":20000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",null,null,null,null,null,null,null,"Total Flow Based on Inputted Well Count","lb/h"]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,"#Units (Modules)",null,{"$f":"'Summary A1'!M297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"},null,null,null,null,null,null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":20329.10840703762},null,null,null,null,null,null,"Net Plant Output","kW",{"$f":"M42","v":20541.695635599801}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":20329.10840703762},null,null,null,null,null,null,"Output per Unit","kW",{"$f":"M18/M16","v":20541.695635599801}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Y429","v":2.6633327571600822},null,null,null,null,null,null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Z429","v":2.6633327571600822}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"},null,null,null,null,null,null,"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent",null,null,null,null,null,null,null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,"Fixed Indirect Cost"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Y433","v":0.12},null,null,null,null,null,null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Z433","v":0.12}]
[null,"Permitting",null,{"$f":"'Input A1'!T390","v":0},null,null,null,null,null,null,"Permitting",null,{"$f":"'Input A1'!T390","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!L286","v":0},null,null,null,null,null,null,"Transmission",null,{"$f":"'Summary A1'!M286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!L$58+'Summary A1'!L$83+'Summary A1'!L$106+'Summary A1'!L$158+'Summary A1'!L$286+'Summary A1'!L$287","v":115381721.23020285},"cost exclusive of contingency",null,null,null,null,null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!M$58+'Summary A1'!M$83+'Summary A1'!M$106+'Summary A1'!M$158+'Summary A1'!M$286+'Summary A1'!M$287","v":157781302.91996223},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine",null,null,null,null,null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":2161639.114154675},null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M15","v":0},{"$f":"M14*1000/N41","v":3120348.5498937522}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!L291","v":0.15224946887876864},null,null,null,null,null,null,"pump work","w-h/lb",{"$f":"'Summary A1'!M291","v":0.17360100224003625}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":2161639.114154675},null,null,null,null,null,null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,M32,N32)","v":3120348.5498937522}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":329.10840703762119},null,null,null,null,null,null,"GF Pump work","kW",{"$f":"M33*M35/1000","v":541.69563559979906}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":2161639.114154675},null,null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M35","v":3120348.5498937522}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!L290","v":9.4044876750795972},{"$f":"D41-D33","v":9.252238206200829},null,null,null,null,null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!M290","v":6.5831413725557173},{"$f":"M41-M33","v":6.409540370315681}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":20329.10840703762},{"$f":"E41*D40/1000","v":20000},null,null,null,null,null,"Net Output","kW",{"$f":"M40*M41/1000","v":20541.695635599801},{"$f":"N41*M40/1000","v":20000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E44","v":1483.2392112227924},{"$f":"D43*D42/E42","v":1507.6465359258559},null,null,null,null,null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E93","v":777.16478342441792},{"$f":"M43*M42/N42","v":798.21412199056147}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":3950.3595779539451},{"$f":"E43*D20","v":4015.3644053502567},null,null,null,null,null,"Direct Plant Cost","$/kW",{"$f":"M43*M20","v":2069.8484254054733},{"$f":"N43*M20","v":2125.9098183252363}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":80307288.107005134},{"$f":"E44*E42","v":80307288.107005134},null,null,null,null,null,"Direct Plant Cost",null,{"$f":"M44*M42","v":42518196.366504729},{"$f":"N44*N42","v":42518196.366504729}]
[null,"Indirect Cost",null,{"$f":"D45*D24+D25*0","v":9636874.5728406161},{"$f":"E45*D24+D25*0","v":9636874.5728406161},null,null,null,null,null,"Indirect Cost",null,{"$f":"M45*M24+M25*0","v":5102183.5639805673},{"$f":"N45*M24+M25*0","v":5102183.5639805673}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":89944162.67984575},{"$f":"E45+D46","v":89944162.67984575},null,null,null,null,null,"Plant Capital Cost",null,{"$f":"M45+M46","v":47620379.930485293},{"$f":"N45+N46","v":47620379.930485293}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":115381721.23020285},{"$f":"D27","v":115381721.23020285},null,null,null,null,null,"Well Field Development Cost",null,{"$f":"M27","v":157781302.91996223},{"$f":"M27","v":157781302.91996223}]
[null,"Total Project Cost",null,{"$f":"D47+D48+D26","v":205325883.9100486},{"$f":"E47+E48+D26","v":205325883.9100486},null,null,null,null,null,"Total Project Cost",null,{"$f":"M47+M48+M26","v":205401682.85044754},{"$f":"N47+N48+M26","v":205401682.85044754}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":10100.092920896028},{"$f":"E49/E42","v":10266.294195502431},null,null,null,null,null,"Total Project Cost","$/kW",{"$f":"M49/M42","v":9999.2564632530139},{"$f":"N49/N42","v":10270.084142522377}]
[]
[]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":89944162.67984575},null,null,null,null,null,null,"Power Plant Capital Cost",null,{"$f":"M47","v":47620379.930485293}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.9829326880192921},null,null,null,null,null,null,"Equipment Multiplier",null,{"$f":"M55/(M43*M42)","v":2.9829326880192921}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":4424.4027273084184},"                  ",null,null,null,null,null,"Total installed Plant Cost - plant output","$/kW",{"$f":"M55/M42","v":2318.2302364541297},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":4497.2081339922879},null,null,null,null,null,null,"Total Installed Plant Cost - sales","$/kW",{"$f":"M55/N42","v":2381.0189965242648}]
[null,"Total Project Cost",null,{"$f":"D49","v":205325883.9100486},null,null,null,null,null,null,"Total Project Cost",null,{"$f":"M49","v":205401682.85044754}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":10100.092920896028},null,null,null,null,null,null,"Project Cost - plant output","$/kW",{"$f":"M50","v":9999.2564632530139}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":10266.294195502431},null,null,null,null,null,null,"Project Cost - sales","$/kW",{"$f":"N50","v":10270.084142522377}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!J$52","v":17.973510827951017},null,null,null,null,null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":17.973510827951017}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.52324155058534605},null,null,null,null,null,null,"2nd law efficiency",null,{"$f":"M41/M62","v":0.36626908540974218}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,0.1,0.9]
[null,"+/- power or +/- flow","P/F","P","P"]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D41","v":9.4044876750795972},{"$f":"M41","v":6.5831413725557173}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"E41","v":9.252238206200829},{"$f":"N41","v":6.409540370315681}]
[null,"GF flow rate","lb/h",{"$f":"D35","v":2161639.114154675},{"$f":"M35","v":3120348.5498937522}]
[null,"Plant size","kW",{"$f":"D70*D72/1000","v":20329.10840703762},{"$f":"E70*E72/1000","v":20541.695635599801}]
[null,"GF Pumping Power","kW",{"$f":"D33*D72/1000","v":329.10840703762119},{"$f":"E72*M33/1000","v":541.69563559979906}]
[null,"Power for Sale","kW",{"$f":"D73-D74","v":20000},{"$f":"E73-E74","v":20000}]
[null,"Equipment Cost",null,{"$f":"D43*D42","v":30152930.718517117},{"$f":"M43*M42","v":15964282.43981123}]
[null,"Indirect Plant Cost",null,{"$f":"D46","v":9636874.5728406161},{"$f":"M46","v":5102183.5639805673}]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":89944162.67984575},{"$f":"M47","v":47620379.930485293}]
[null,"Equipment Multiplier",null,{"$f":"D78/D76","v":2.9829326880192921},{"$f":"E78/E76","v":2.9829326880192921}]
[null,"Plant Cost","$/kW",{"$f":"D78/D73","v":4424.4027273084184},{"$f":"E78/E73","v":2318.2302364541297}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D78*D81","v":89944162.67984575},{"$f":"E78*E81","v":47620379.930485293}]
[null,null,"$/kW",{"$f":"D82/D73","v":4424.4027273084184},{"$f":"E82/E73","v":2318.2302364541297}]
[null,"Project Cost","$/kW",{"$f":"D49/D75","v":10266.294195502431},{"$f":"E49/E75","v":10266.294195502431}]
[null,"available energy","w-h/lb",{"$f":"D62","v":17.973510827951017},{"$f":"M62","v":17.973510827951017}]
[null,"2nd law efficiency",null,{"$f":"D70/D85","v":0.52324155058534605},{"$f":"E70/E85","v":0.36626908540974218}]

{"sheet":"Binary B2 10-90s","index":53,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,0.1]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!L277","v":170.8568166778428}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!J52","v":17.973510827951017},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!J57","v":16.14083578050629}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!L300","v":20329.10840703762},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!L295","v":20329.10840703762},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":2.0329108407037619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!L290","v":9.4044876750795972},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":102.12278479446192},{"$f":"G36*E18","v":106.48556158637429},{"$f":"AH44","v":72.724892920795881},{"$f":"'Input A1'!Y420","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.8568166778428},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":899.06539086088003},{"$f":"G37*E19","v":899.06539086087992},{"$f":"O49","v":614.02159414931862},{"$f":"'Input A1'!Y418","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.10050901728204281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.8568166778428},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":53.940681444610384},{"$f":"G38*E21","v":66.906726451321532},{"$f":"AP44","v":50.511408901449897},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":1.479963628540041},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.8568166778428},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":8.2992410617109975}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":428.11035412284019},{"$f":"G39*E20","v":428.11035412284019},{"$f":"Y54","v":314.80939006546328},{"$f":"'Input A1'!Y416","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":12.674885952093543},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.4516279437516992}]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Y419*(1-F41)+'Input A1'!T419*F41","v":102.12278479446192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.338919048891217}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Y417*(1-F41)+'Input A1'!T417*F41","v":899.06539086088003},0,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":170.8568166778428},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.52324155058534605}]
[null,null,"WF Pumps","$/kW",{"$f":"E38*(1-F41)+'Input A1'!T421*F41","v":53.940681444610384},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":112.24375626808144},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":2180.2852688110315},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Y415*(1-F41)+'Input A1'!T415*F41","v":428.11035412284019},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":16520.586610195591},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.52324155058534605},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.52324155058534605}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E40:E43)","v":1483.2392112227924},{"$f":"SUM(F36:F39)","v":1500.5680330214159},{"$f":"SUM(G36:G39)","v":1052.0672860370278},null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":5.3946888944412752},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":12180.285268811032},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":72.724892920795881},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":50.511408901449897},"per kW"]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":14025293.878341071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Construction Costs","Est ACC plan area","sq ft",{"$f":"1.05*E45/(20*5*4*PI()/12)","v":140628.27549043231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.088935252676325}]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E44*E28)/(F44*E30))/LN(E31)","v":0.983628068325203},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965}]
[null,null,"Escalation in Cost ",null,{"$f":"F44/G44","v":1.4263042420735463},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.52324155058534605}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":614.02159414931862},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F44/G44","v":1.4263042420735463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":216.48460557593248},"per kW"]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":98.324784489530799},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":314.80939006546328},"per kW"]
[null,null,"other",null,{"$f":"E53-1-E54","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27]
[null,null,"Labor Fringe & Benefits",null,0.45]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E53+E56*(1+E57)+E58","v":2.3414999999999999},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E54*E$8+E55*E$11)*(1/E52))+1","v":1.8343114049266129},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Corrected Labor",null,{"$f":"E56*E$10/E52*(1+E57)","v":0.3726904711628769}]
[null,null,"Corrected \"other\"",null,{"$f":"E58*E$11/E52","v":0.2562634666749124}]
[null,null,"Multiplier- input year",null,{"$f":"E60+E61+E62","v":2.4632653427644025},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.99145342518631252},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94103539241229939}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E63*E64","v":2.4422128612265031},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.69637199962170004}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E66+E67)*(E60+E62)*E64+E65","v":2.64948362293228}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Y429","v":2.6633327571600822}]
[null,null,"Escalation Factor",null,{"$f":"E52*E63/E59","v":1.5004765354420737}]
[]
[]
[null,null,null,null,null,0.9]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!M277","v":170.8568166778428}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":17.973510827951017}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!K57","v":15.440223779414804}]
[null,"Cost based on improved performance","Unit Plant Size","kW",{"$f":"'Summary A1'!M300","v":20541.695635599801}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!M295","v":20541.695635599801}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E77/E79","v":2.0541695635599799}]
[]
[]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!M290","v":6.5831413725557173},"Ref Plant Equip","Ref Plant Equip",null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H85*(E$80^S123)*(E$79*F85)/E$77","v":60.42748794681426},{"$f":"G85*E18","v":63.047666402708337},{"$f":"AH102","v":43.05874636650956},{"$f":"'Input A1'!Z420","v":1},null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H86*(E$80^S124)*(E$79*F86)/E$77","v":271.61830291549666},{"$f":"G86*E19","v":271.61830291549671},{"$f":"O106","v":185.50319593173288},{"$f":"'Input A1'!Z418","v":1},null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"WF Pumps","$/kW",{"$f":"H87*(E$80^S125)*(E$79*F87)/E$77","v":31.278024765463904},{"$f":"G87*E21","v":38.919248945634827},{"$f":"AP101","v":29.382189234150673},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H88*(E$80^S126)*(E$79*F88)/E$77","v":413.84096779664316},{"$f":"G88*E20","v":413.84096779664321},{"$f":"Y112","v":304.31644878829536},{"$f":"'Input A1'!Z416","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Z419*(1-F90)+E40*F90","v":60.42748794681426},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Z417*(1-F90)+E41*F90","v":271.61830291549666},0,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,"WF Pumps","$/kW",{"$f":"'Input A1'!Z421*(1-F90)+E42*F90","v":31.278024765463904},null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Z415*(1-F90)+E43*F90","v":413.84096779664316},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E89:E92)","v":777.16478342441792},{"$f":"SUM(F85:F88)","v":787.42618606048313},{"$f":"SUM(G85:G88)","v":562.2605803206884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":170.8568166778428},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Construction Costs","Est ACC size","sq ft",{"$f":"E80*G86*E79/0.89","v":4281517.0677086422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.10050901728204281},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E94/(20*5*4*PI()/12)","v":42929.750131263296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":1.479963628540041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":170.8568166778428},"C"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E93*E77)/(F93*E79))/LN(E80)","v":0.98177837707804327},null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":170.8568166778428},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":8.2992410617109975}]
[null,null,"Escalation in Cost ",null,{"$f":"F93/G93","v":1.4004648620598128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":12.674885952093543},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.4516279437516992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":170.8568166778428},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36626908540974218},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.338919048891217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":112.24375626808144},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1728.3067748217798},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Escalation in Cost ",null,{"$f":"E97","v":1.4004648620598128},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":16520.586610195591},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36626908540974218}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":5.3946888944412752},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11728.30677482178},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36626908540974218},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":29.382189234150673},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":43.05874636650956},"per kW"]
[null,null,"other",null,{"$f":"E101-1-E102","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0485277166708489}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.36626908540974218}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":185.50319593173288},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E101+E104*(1+E105)+E106","v":2.3414999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E102*E$8+E103*E$11)*(1/E97))+1","v":1.8497049289097731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Corrected Labor",null,{"$f":"E104*E$10/E100*(1+E105)","v":0.37956682413164117}]
[null,null,"Corrected \"other\"",null,{"$f":"E106*E$11/E100","v":0.26099167462817058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":208.45142869701209},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E108+E109+E110","v":2.4902634276695848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":95.865020091283284},"per kW"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E78/1000)^- 0.01226","v":0.99132698270967368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":304.31644878829536},"per kW"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E111*E112","v":2.4686653299039389}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E114+E115)*(E108+E110)*E112+E113","v":2.6779043794440214}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Z429","v":2.6633327571600822}]
[null,null,"Escalation Factor",null,{"$f":"E100*E111/E107","v":1.4894411393226059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$74^3+P123*E$74^2+Q123*E$74+R123)","v":0.94103539241229939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$74^3+P125*E$74^2+Q125*E$74+R125)","v":0.69637199962170004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E77<E79,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary 10-90s","index":54,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5],[63,5,64,9],[65,5,66,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,0.1,"Change",0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"D15","v":22.163739251417478},{"$f":"(F8-D8)/D8","v":8.5347606415560572E-3},{"$f":"D16","v":22.352901460850187}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  10%",null,{"$f":"J32","v":22.163739251417478}]
[null,"b. Binary System:  90%",null,{"$f":"J48","v":22.352901460850187}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":338.98008399600837},{"$f":"C23*$D$60","v":36.609849071568902},0,{"$f":"100*D23/($D$66*8760)","v":0.48672100742810365},{"$f":"(E23*1000/$P$60)*100","v":0},{"$f":"F23+G23","v":0.48672100742810365},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2068.2937542819063},{"$f":"C24*$D$60","v":223.37572546244587},0,2.969737950012421,{"$f":"(E24*1000/$P$60)*100","v":0},{"$f":"F24+G24","v":2.969737950012421},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.7796016799201677},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7796016799201677},{"$f":"1000*Q24/$D$138","v":338.98008399600837},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.7918322243587386},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.791832224358739},{"$f":"U24*1000/E$138","v":339.59161121793693}]
[null," - Field-Well",{"$f":"R26","v":2964.7101554883375},{"$f":"C25*$D$60","v":320.18869679274042},{"$f":"P$53","v":1265.5627923013085},4.2568480619899933,{"$f":"(E25*1000/P$60)*100","v":0.84127087771959963},5.0981189397095932,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"(D91+D93)/1000000","v":6.2555178612208628},{"$f":"D94/1000000","v":35.110357224417257},{"$f":"SUM(O25:P25)","v":41.365875085638123},{"$f":"1000*Q25/$D$138","v":2068.2937542819063},{"$f":"(E91+E93)/1000000","v":6.2555178612208628},{"$f":"E94/1000000","v":35.110357224417257},{"$f":"SUM(S25:T25)","v":41.365875085638123},{"$f":"U25*1000/E$138","v":2068.2937542819063}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,0,{"$f":"(E26*1000/P$60)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D105)/1000000","v":3.0116360692132904},{"$f":"(D109+D111)/1000000","v":56.282567040553459},{"$f":"SUM(O26:P26)","v":59.294203109766748},{"$f":"1000*Q26/$D$138","v":2964.7101554883375},{"$f":"(E105)/1000000","v":4.8413383921165849},{"$f":"(E109+E111)/1000000","v":91.625676858440187},{"$f":"SUM(S26:T26)","v":96.46701525055677},{"$f":"U26*1000/E$138","v":4823.350762527838}]
[null," - Field-Other",{"$f":"R27","v":463.10206774389087},{"$f":"C27*$D$60","v":50.015023316340212},{"$f":"P54","v":1224.0827473856768},0.66494025931328371,{"$f":"(E27*1000/P$60)*100","v":0.81369741079539681},1.4786376701086805,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":9.2620413548778178},null,{"$f":"SUM(O27:P27)","v":9.2620413548778178},{"$f":"1000*Q27/$D$138","v":463.10206774389087},{"$f":"SUM(S28:S31)","v":14.476580359408576},null,{"$f":"SUM(S27:T27)","v":14.476580359408576},{"$f":"U27*1000/E$138","v":723.82901797042882}]
[null," - Plant",{"$f":"R$32","v":4497.208133992287},{"$f":"C28*$D$60","v":485.69847847116699},{"$f":"P$56","v":2434.3940752330977},6.4572692524802227,{"$f":"(E28*1000/P$60)*100","v":1.6182404009070703},8.075509653387293,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.0427170311235376},null,null,null,{"$f":"E106/1000000","v":2.9486832858324719}]
[null,"- Permitting",{"$f":"R35","v":84},{"$f":"C29*$D$60","v":9.0719999999999992},null,0.1206105212495084,{"$f":"(E29*1000/$Q$60)*100","v":0},0.1206105212495084,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0.49365904385276238},null,null,null,{"$f":"E101*E122/1000000","v":0.71260196558308653}]
[null," - Contingency",{"$f":"R$36","v":1562.4441293253647},{"$f":"C30*$D$60","v":168.74396596713939},0,2.2434190578710305,{"$f":"(E30*1000/P$60)*100","v":0},{"$f":"F30+G30","v":2.2434190578710305},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.41377826873604068},null,null,null,{"$f":"E123/1000000","v":0.53980573247595376}]
[null," - Taxes & Insurance",null,null,{"$f":"P57","v":1598.9130242408296},null,{"$f":"(E31*1000/P$60)*100","v":1.062862286630921},{"$f":"F31+G31","v":1.062862286630921},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":6.311887011165477},null,null,null,{"$f":"E117/1000000","v":10.275489375517063}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":11978.738324827795},{"$f":"SUM(D23:D30)","v":1293.7037390814016},{"$f":"SUM(E23:E30)","v":4924.0396149200824},{"$f":"SUM(F23:F30)","v":17.199546110344563},{"$f":"SUM(G23:G31)","v":4.3360709760529881},{"$f":"SUM(H23:H31)","v":21.535617086397551},{"$f":"H32*I21","v":0.62812216501992868},{"$f":"H32+I32","v":22.163739251417478},null,null,null,"d. Plant",{"$f":"O33+O34","v":89.944162679845746},null,{"$f":"O32","v":89.944162679845746},{"$f":"1000*Q32/$D$138","v":4497.208133992287},{"$f":"S33+S34","v":47.620379930485285},null,{"$f":"S32","v":47.620379930485285},{"$f":"U32*1000/E$138","v":2381.0189965242644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":89.944162679845746},null,null,null,{"$f":"E139*E142/1000","v":47.620379930485285}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$138","v":84},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":84}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":31.248882586507293},{"$f":"1000*Q36/$D$138","v":1562.4441293253647},null,null,{"$f":"SUM(U24:U35)*E61","v":31.260252427567124},{"$f":"U36*1000/E$138","v":1563.0126213783562}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":94.392924264970716},{"$f":"SUM(Q24:Q36)","v":239.57476649655592},{"$f":"Q37*1000/D$138","v":11978.738324827797},null,{"$f":"SUM(T24:T36)","v":129.73603408285743},{"$f":"SUM(U24:U36)","v":239.66193527801465},{"$f":"U37*1000/E$138","v":11983.096763900732}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":339.59161121793693},{"$f":"C39*$E$60","v":36.675894011537189},0,{"$f":"100*D39/($E$66*8760)","v":0.48814216619554535},{"$f":"(E39*1000/$Q$60)*100","v":0},{"$f":"F39+G39","v":0.48814216619554535},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":89944162.67984575},null,null,null,{"$f":"E142*E139*1000","v":47620379.930485286}]
[null," - Confirmation",{"$f":"V25","v":2068.2937542819063},{"$f":"C40*$E$60","v":223.37572546244587},0,2.9730457413918576,0,{"$f":"F40+G40","v":2.9730457413918576},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":4823.350762527838},{"$f":"C41*$E$60","v":520.92188235300648},{"$f":"Q53","v":1795.7094395696099},6.9332716467788673,1.1950104003102922,8.1282820470891597,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":33242700.068510495},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":33242700.068510495}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":31205380.242690064},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":55945557.115210779}]
[null," - Field-Other",{"$f":"V27","v":723.82901797042882},{"$f":"C43*$E$60","v":78.173533940806308},{"$f":"Q54","v":1716.786760685133},1.0404599322111192,1.1424888620207212,2.1829487942318404,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*(D110)*(1+'Input A1'!T237)","v":27891315.149891071},null,null,null,{"$f":"E104*(E110)*(1+'Input A1'!T237)","v":40261403.586151429}]
[null," - Plant",{"$f":"V32","v":2381.0189965242644},{"$f":"C44*$E$60","v":257.15005162462057},{"$f":"Q56","v":1677.6570134947626},3.422569145767838,1.1164487611983898,4.5390179069662278,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":952809.17821824318},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":1315028.0829619921}]
[null,"- Permitting",{"$f":"V35","v":84},{"$f":"C45*$E$60","v":9.0719999999999992},null,0.12074486119773742,0,0.12074486119773742,null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2144852.8826797144},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":3096117.4501240952}]
[null," - Contingency",{"$f":"V36","v":1563.0126213783562},{"$f":"C46*$E$60","v":168.80536310886248},null,2.2467350240314445,0,{"$f":"F46+G46","v":2.2467350240314445},null,null,null,null,null,"total withcontingency",{"$f":"SUM(O39:O45)*(1+D61)","v":213188403.23211062},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":208703364.16846067}]
[null," - Taxes & Insurance",null,null,{"$f":"Q57","v":1565.275231263455},null,{"$f":"(E47*1000/P$60)*100","v":1.0405018823943457},{"$f":"F47+G47","v":1.0405018823943457}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":11983.096763900732},{"$f":"SUM(D39:D46)","v":1294.1744505012789},{"$f":"SUM(E39:E46)","v":5190.1532137495051},{"$f":"SUM(F39:F47)","v":17.22496851757441},{"$f":"SUM(G39:G47)","v":4.4944499059237488},{"$f":"SUM(H39:H47)","v":21.719418423498158},{"$f":"H48*I37","v":0.63348303735202971},{"$f":"H48+I48","v":22.352901460850187}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H78/1000,(D131/100)*P60/1000)","v":1265.5627923013085},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q78/1000,(E131/100)*Q60/1000)","v":1795.7094395696099}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!H79+'O&M Costs B1 10-90s'!H80)/1000,0)","v":1224.0827473856768},{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!Q79+'O&M Costs B1 10-90s'!Q80)/1000,0)","v":1716.786760685133}]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H38/1000,(D130/100)*P60/1000)","v":2434.3940752330977},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q38/1000,(E130/100)*Q60/1000)","v":1677.6570134947626}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H86/1000,0)","v":1598.9130242408296},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q86/1000,0)","v":1565.275231263455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P57)","v":6522.9526391609124},{"$f":"SUM(Q53:Q57)","v":6755.4284450129599}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108},null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":150434637.14467576},{"$f":"E138*1000*365*24*E66","v":150267264.54458827}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"D62","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!M193","v":9.2500445484595517E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":53126.314571221083},{"$f":"(E101)*E108/1000","v":76688.387783145576}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.90383704124414654},{"$f":"'Summary A1'!M189","v":0.90283143802324117},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.85864518918193922},{"$f":"E59*E65","v":0.85768986612207909},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":26563.157285610541},{"$f":"E104*E110/1000","v":38344.193891572788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":493.65904385276235},{"$f":"E101*E122/1000","v":712.60196558308644}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2042.7170311235375},{"$f":"E106/1000","v":2948.6832858324715}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null,"g. Stimulation - Production & Injection",null,null,{"$f":"(D104)*D116/1000","v":8511.3209630147412},{"$f":"(E104)*E116/1000","v":12286.1803576353}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":90737.16889482268},{"$f":"SUM(R64:R70)","v":130980.04728376922}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":175},{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":3000},{"$f":"'Summary A1'!M52","v":3000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":29601.679920167757},{"$f":"'Summary A1'!M79","v":41832.224358738371}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)","v":4459601.6799201677},{"$f":"SUM(E82:E85)*E86","v":4471832.2243587384}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!L91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":9362761.9265112672},{"$f":"'Summary A1'!M92","v":9362761.9265112672}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2505517.8612208627},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2505517.8612208627}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!L101","v":3750000.0000000005},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":35110357.224417254},{"$f":"'Summary A1'!M100","v":35110357.224417254}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},{"$f":"'Summary A1'!M112","v":9.8289442861082392}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.8090567704117921},{"$f":"'Summary A1'!M118","v":6.8289442861082392}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.4045283852058961},{"$f":"'Summary A1'!M114","v":4.9144721430541196}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":3011636.0692132902},{"$f":"'Summary A1'!M127","v":4841338.3921165848}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2042717.0311235376},{"$f":"'Summary A1'!M123","v":2948683.2858324717}]
[null,"Permitting Costs WF Development",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":7802301.6054260563},{"$f":"'Summary A1'!M109","v":7802301.6054260563}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":29719409.754942916},{"$f":"'Summary A1'!M129","v":53281482.96686741}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":7802301.6054260563},{"$f":"'Summary A1'!M110","v":7802301.6054260563}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":26563157.285610542},{"$f":"'Summary A1'!M130","v":38344193.891572788}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":6311887.0111654773},{"$f":"'Summary A1'!M158","v":10275489.375517063}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":72500.356583589964},{"$f":"'Summary A1'!M218","v":72500.356583589964}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":413778.26873604069},{"$f":"'Summary A1'!M231","v":539805.73247595376}]
[]
[null,"F1.O&M Parameters"]
[{"$f":"'Input A1'!A328","v":0},null,null,0.1,0.9]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A126=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M269,0)","v":0}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,0.1,0.9]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L296/1000","v":20},{"$f":"'Summary A1'!M296/1000","v":20}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L295/1000","v":20.329108407037619},{"$f":"'Summary A1'!M295/1000","v":20.541695635599801}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L303","v":4424.4027273084184},{"$f":"'Summary A1'!M303","v":2318.2302364541297}]

{"sheet":"O&M Cost F1 10-90s","index":55,"n_rows":94,"n_cols":21,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"P10% FLASH CASE",null,null,null,null,null,null,null,null,"P90% FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L312/1000","v":20.576536413198141},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M312/1000","v":20.660058546262142},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!T395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.2230957357791878},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":10714.318645425685},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":452630.17504318763},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.225699676041266},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":10737.12916212149},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":453593.81337676058}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.9281866758448688},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":1856.3733516897375},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":94107.777406403766},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.93063387856102719},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":1861.2677571220545},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":94355.896469598636}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.9281866758448688},2000,1856.3733516897375,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},94107.777406403766,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.93063387856102719},2000,{"$f":"M19*L19","v":1861.2677571220545},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":94355.896469598636}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.9281866758448688},2000,1856.3733516897375,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},68620.254358836071,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.93063387856102719},2000,{"$f":"M20*L20","v":1861.2677571220545},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":68801.174509082339}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.53549231298742428},2000,1070.9846259748485,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},90488.247506157451,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53690416070828495},2000,{"$f":"M22*L22","v":1073.8083214165699},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":90726.823528460212}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.53549231298742428},2000,1070.9846259748485,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},67866.185629618092,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53690416070828495},2000,{"$f":"M23*L23","v":1073.8083214165699},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":68045.11764634517}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.53549231298742428},2000,1070.9846259748485,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},27146.474251847238,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53690416070828495},2000,{"$f":"M24*L24","v":1073.8083214165699},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":27218.047058538068}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":19496.392578419443},null,null,{"$f":"SUM(H16:H24)","v":894966.89160245412},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":19542.357397737363},null,null,{"$f":"SUM(Q16:Q24)","v":897096.76905838365}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":9.7481962892097211},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":9.7711786988686811},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.37181217632332597},{"$f":"N26-'O&M Costs B1'!N26","v":-1.1412203737777773}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":894966.89160245412},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":897096.76905838365},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-34270.885424624779},{"$f":"Q27-'O&M Costs B1'!Q27","v":-108792.78067763278}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":113157.54376079691},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":113398.45334419014},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":565.57861108126235},{"$f":"Q28-'O&M Costs B1'!Q28","v":-2700.7441888792673}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":781809.34784165723},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":783698.31571419351},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-34836.464035706013},{"$f":"Q29-'O&M Costs B1'!Q29","v":-106092.03648875351}]
[null,null,null,null,null,"power",null,{"$f":"'Summary A1'!L313/1000","v":20},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M313/1000","v":20},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":-20}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":44748.344580122706},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":44854.838452919183},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-1713.5442712312361},{"$f":"Q31-'O&M Costs B1'!Q31","v":19707.59970951877}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":3.0000000000000009E-3}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L320","v":0},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!M320","v":0},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":-63502996.174681433},{"$f":"Q35-'O&M Costs B1'!Q35","v":-70263754.7677055}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":0},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":0},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":-1143053.9311442657},{"$f":"Q36-'O&M Costs B1'!Q36","v":-1053956.3215155823}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":0}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P10%'!J39","v":26793.125013082932},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P90%'!J39","v":38676.154698648323},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":781809.34784165723},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":783698.31571419351},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-34836.464035706013},{"$f":"Q41-'O&M Costs B1'!Q37","v":-106092.03648875351}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":781809.34784165723},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":783698.31571419351},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":-1177890.3951799716},{"$f":"Q42-'O&M Costs B1'!Q38","v":-1160048.3580043358}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!M112","v":9.8289442861082392},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":-1.0797213277364284},{"$f":"Q46-'O&M Costs B1'!Q42","v":2.059662523219556}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":5.000000000000001E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":84.370852820087251},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":119.71396263797401},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":-12.636467173216047},{"$f":"Q48-'O&M Costs B1'!Q44","v":72.689792638193481}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1265562.7923013086},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":1795709.4395696099},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":-189547.00759824086},{"$f":"Q49-'O&M Costs B1'!Q45","v":1325467.7395718046}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L$123+'Summary A1'!L$125+'Summary A1'!L$127+'Summary A1'!L$101+'Summary A1'!L$158)/1000000","v":15.530018380238348},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M$123+'Summary A1'!M$125+'Summary A1'!M$127+'Summary A1'!M$101+'Summary A1'!M$158)/1000000","v":22.355316785942072},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":-2.425950067206065},{"$f":"Q50-'O&M Costs B1'!Q46","v":14.798141619889243}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":232950.2757035752},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":335329.75178913103},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":-36389.251008090941},{"$f":"Q51-'O&M Costs B1'!Q47","v":259758.00012860273}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":710.49698884056181},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":710.49698884056181},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":-1065.7454832608428}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!C138","v":108081.95570773375},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!D138","v":156017.42749468761},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!C139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!D139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":108081.95570773375},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":156017.42749468761},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":217.34061012680172},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":313.73343182097062},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":111949540.18899402},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":161600325.92980012},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":343.56096646810948},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":495.93382933306464},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":687121.93293621892},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":991867.65866612922}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!M112","v":9.8289442861082392}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Y375,0)*A68","v":80146.317176675759},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z375,0)*A68","v":80146.317176675759},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":181906.94119847167},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":262584.56208876864},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":9662.4698094603918},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":13947.875693456068}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":191569.41100793207},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":276532.43778222473}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":191569.41100793207},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":276532.43778222473}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1265562.7923013086},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":1795709.4395696099}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":1111641.6196477262},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":1603729.8482374849}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":113157.54376079691},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":113398.45334419014}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":2490361.9557098318},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":3512837.7411512849}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash 10-90s'!O46","v":109752616.15028803},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash 10-90s'!S46","v":153939927.2484026}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!D131","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!E131","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":823144.62112716015},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q90*Q91","v":1154549.4543630194}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H92","v":4095315.9246786493},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q92","v":5451085.5112284971}]

{"sheet":"Flash Plant F1-P10%","index":56,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P10% CASE",null,null,null,null,null,null,null,"FLASH STEAM P10% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":170.8568166778428}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":339.54227002011703}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":170.8568166778428},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.4337708227241155},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!J52","v":17.973510827951017}]
[null,null,"F",{"$f":"D11*1.8+32","v":339.54227002011703},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.15224946887876864},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.30232105873683479}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":5.2815213538453465}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!L233","v":2161639.114154675},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":2161639.114154675}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Y393*1000,D14*J13/1000)","v":20000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":11416.675927571419}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.15224946887876864},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":95.686474307232203}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":71.353403890903053}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":345.74522769284562}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":257.82221629055499}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Y456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":329.17562018145804}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":11745.851547752878}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":12743.144556633502}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":8809.4551430138235}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":3933.6894136196797}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":273494415.26198107}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":245263965.7285465}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":720.94415488208188}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Y468","v":36.198428493683807},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":410.31437458603148}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":84.739839697851025}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Y459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":20248.509264007873}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":17.540976993438722}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":4323.2782283093502}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":43.232782283093499}]
[null,"DT,cw","F",{"$f":"'Input A1'!Y476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":27009.343305293038}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.53744652505085322}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":74.416794073573442}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":26793.125013082932}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":261215.88163473408}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":72.559967120759467}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":29413.456188750362},{"$f":"J41*J139","v":7244.1262561965223}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":100716.07092536394}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.29204332455092818},{"$f":"K42/J43","v":7.1926219814162654E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Y461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":305.97142912880366},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":186379.64484837689},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Y479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":95084.746050365065},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":31855.126198907765},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":43.438400866255456},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":12.909712043029108},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":43.651052360592111},{"$f":"IF(Q48<D26,D26,Q48)","v":12.909712043029108},{"$f":"U48*EXP(V48*D11)","v":43.438400866255456},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":40065.755939996765},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.2433873907103079},null,{"$f":"IF(R49<D26,D26,R49)","v":5.2433873907103079}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":4065.3506641836857}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!G245","v":167.28068229105548},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1427.3338829079171},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":29.10917426006559},null,null,null,null,{"$f":"D12","v":339.54227002011703},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":212.27113501005852},{"$f":"O53-(O53-P53)/3","v":254.694846680078},{"$f":"(O53+460)*0.8-460","v":179.63381601609365},{"$f":"(O53+460)*0.9-460","v":259.5880430181054}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":169.847423340039},null,{"$f":"(O53+460)*0.8-460","v":179.63381601609365}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":1900423.2325199409},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.788652291163288},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":35.198428493683807},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":14.788652291163288},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":32.375176963314118},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":7.4587236092667801},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":35.198428493683807}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":5.9787686533533249},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":7.4587236092667801}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":36.198428493683807},{"$f":"IF(D18=1,O59,P59)+D30","v":36.198428493683807},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":35.198428493683807},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":36.198428493683807},null,"P,ratio",null,null,{"$f":"I63/D74","v":46.851852324555338},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.477993164562271},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":30.267634191941124},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":239.8439588200219},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.725443915261636},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":42.330119205552919},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83708853157824681},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.60681849132307},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":689.23991746135948},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74354426578912347},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.477993164562271},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":30.267634191941124},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":339.54227002011703},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":178.33460026478994},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":310.88469847589386},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":989.50482278226946},null,null,null,null,null,{"$f":"D68","v":339.54227002011703},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":117.21169015516966},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":122.26254541754251},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":117.27516409898458},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":117.21169015516966},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":120.51250880928819}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.89593730689580042},null,null,null,null,null,{"$f":"D68","v":339.54227002011703},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":310.88469847589386},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":295.67721214103727},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":310.81332533083281},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":310.88469847589386},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-186890963.36444378}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77296865344790033},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":185.39186188672599},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":982.44756116033341},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88918530665873763},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},null,null,230.02498374038873,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":226.93409700694068},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":230.02498374038873},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":219.72613530689341},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-516866220.82580471}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76959265332936888},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},null,null,1167.8394230470594,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1168.1732633910237},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1167.8394230470594},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1150.8874255406295},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":671768241.99466896}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":184.58214865332053},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":983.25727439373895},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.88995999579976548},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76997999789988281},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":11.504812539873456},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":79775.079711282131},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":11.504812539873456},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.891640078945898},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-248.62425593192825}]
[null,"T,1st","F",{"$f":"Q85","v":261.21336951222412},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":184.67505090854004},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":230.02498374038873},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":983.16437213851941}]
[null,"h,g","btu/lb",{"$f":"R75","v":1167.8394230470594},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":76.854241994661464}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.6221443546214721E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.1585294617349433},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":11.504812539873456},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":86.221443546214715},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":36.198428493683807},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":261.21336951222412},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-12596525979.011372},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-1415.0798886904222},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":261.21336951222412},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":287.42203368094573},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":354.71583316500647}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":36.198428493683807},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":11.527523358494504},null,{"$f":" 333.81229512*O86^-0.94402159016","v":11.273676899557186},{"$f":" 332.15976378*O86^-0.93664745606","v":11.518721157639755},{"$f":" 340.01247145*O86^-0.94294510344","v":11.527523358494504},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.60462392175857},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3856806990769632}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":4.8137851015471085E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":43.987336011704549},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":120.84157800636601},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.99379144507304},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":113462.03171589944},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.11346203171589944},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":126521.77390347281},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.18981631665491394},null,"m,turb",null,"lb/h",{"$f":"D93","v":43.987336011704549}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14154602732956933},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":1.8569097695928438}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14154602732956933}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.99379144507304}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89831861538364999}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.8027113622685}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.0154392313277869}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5623.1899512654581},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":93.719832521090964},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":5.8951304467012307}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8254.5544797422426},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.27437542916046309},{"$f":"(I116)*D$14/D$67","v":593.10065963623219},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.25013801453764373},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.2365083650929186E-3},{"$f":"(I117+I120)*D$14/D$67","v":13.481080417737678},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14154602732956933},{"$f":"(I118)*D$14/D$67","v":305.97142912880366},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.477993164562271},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":30.267634191941124},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.33351735271685828},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":84.739839697851025},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.725443915261636},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":42.330119205552919},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":120.84157800636601},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.60681849132307},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":689.23991746135948},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.4337708227241155},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.477993164562271},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":30.267634191941124}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":200.83795567206957},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.4337708227241155},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.0859986567293805E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":120.84157800636601},null,null,null,"P,t-in",{"$f":"I63","v":35.198428493683807},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.3672015515532543},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.1146648756391746E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":46.851852324555338},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":239.8439588200219},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":119.92197941001095},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.411199938924193},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.3716786388772038},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":101.83634466835683},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":6.8448412928683258}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.8115949756327292},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":31.133853247152878},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":135.78179289114243},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":119.92197941001095}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.13578179289114242},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2450.5126745830639}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.573013333223173},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.8501680790385366},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":100716.07092536394},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":35871.584912575658}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":36.198428493683807}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":2.0744230605073154E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":38.990040126778553}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.61773851896100418}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.80926867852771511}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.3789080083358742}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.199170509071978}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9615.0697138542728}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8806796368382106}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":427.33643172685657}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.5345776447928039E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8900345497219938E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9677006108226926E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.4673143454904818E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.5908017677352456E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":13.046047268171808}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.47950839122795913}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.78372084929052865}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.9882935432173805}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.2298044736768707}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3375.8255862195515}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.66030165422228049}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":150.03669272086896}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.8988351808026393E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.6358613943245286E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.1756081767361183E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.8594510173921233E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.15067835004913319}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.3652006709908306}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.40859537820602887}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71073699405591684}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.3672015515532543}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":13059.742187573371}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":580.43298611437206}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.5671539239501832E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.8540276732878551E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-P10%","index":57,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P10% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":170.8568166778428},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":4494725.1885931687},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":339.54227002011703},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":694469.81297044619},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Y487","v":36.198428493683807}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":888286.40651581716},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J46","v":186379.64484837689},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P10%'!D84/60","v":35737.714587146133},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J47","v":95084.746050365065},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":43175.625736556962},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P10%'!D92/60","v":40065.755939996765},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":888286.40651581716}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P10%'!J22","v":12743.144556633502},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":415371.94481595256}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P10%'!J44<1,1,'Flash Plant F1-P10%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P10%'!J23","v":8809.4551430138235},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":458367.7281741206}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P10%'!J24","v":3933.6894136196797},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":433308.0516303085}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P10%'!J25/1000000","v":273.49441526198109},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":25059.676543812082}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":666995.67762547475}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":316699.83490295836}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P10%'!J26/1000000","v":245.26396572854651},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":191543.77165269203}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J27","v":720.94415488208188},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":71097.181122109701}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J33","v":17.540976993438722},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":87654.889947714779}]
["H2S Level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1022043.7532026247}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J35","v":43.232782283093499}]
["NCG Level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":221153.12566213642}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J34","v":4323.2782283093502},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P10%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P10%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":36.198428493683807}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P10%'!J31","v":84.739839697851025},null,"flow",null,"cfm",{"$f":"C14","v":35737.714587146133}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J51","v":4065.3506641836857},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":303.25202457061954}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J52","v":1427.3338829079171},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":117.84823081642359}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J53","v":29.10917426006559},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P10%'!J37","v":0.53744652505085322},null,"A",null,"sq ft",{"$f":"H37/H38","v":117.84823081642359}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P10%'!J38","v":74.416794073573442},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":12.249450100006431}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D161","v":11158.92249919831},null,"H",null,"ft",{"$f":"H40*3","v":36.748350300019297}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P10%'!D167","v":48.206174479927093},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":32396.011314764528}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D210","v":5062.5327654234707},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":109766.91324347068}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P10%'!D216","v":17.886522211734324}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D258","v":4540.4732916463454},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P10%'!D264","v":6.6366535051247908},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":40065.755939996765}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P10%'!J21","v":11745.851547752878},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":119.70355569406665}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":119.70355569406665}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":12.345497185415159}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":37.03649155624548}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":33164.046678139493}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Y517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":111386.21241866573}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Y522/1000","v":0}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":4494725.1885931687},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":6112391.9835216282},{"$f":"'Input A1'!Y498","v":1},{"$f":"E63/C$48","v":520.38730088420039}]
["Flash Vessels",2002,{"$f":"I30","v":221153.12566213642},{"$f":"C53","v":1.4620386784276018},323334.42357320327,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":27.527542150408074}]
["Cooling Tower Cost",2002,{"$f":"I10","v":694469.81297044619},{"$f":"C53","v":1.4620386784276018},1015341.7275631749,{"$f":"'Input A1'!Y502","v":1},86.442581317777837]
["Condenser Cost",2002,{"$f":"I12","v":888286.40651581716},{"$f":"C53","v":1.4620386784276018},1298709.0838475889,{"$f":"'Input A1'!Y504","v":1},110.56746959278976]
["Pump Costs",2002,{"$f":"I19","v":458367.7281741206},{"$f":"C53","v":1.4620386784276018},670151.34753355349,{"$f":"'Input A1'!Y506","v":1},57.054300814976799]
["NCG Removal System",2002,{"$f":"I23","v":666995.67762547475},{"$f":"C53","v":1.4620386784276018},975173.47903247189,{"$f":"'Input A1'!Y508","v":1},83.022799587402773]
["H2S Removal System",2002,{"$f":"I28","v":1022043.7532026247},{"$f":"C53","v":1.4620386784276018},1494267.4982275516,{"$f":"'Input A1'!Y510","v":1},127.21661704582183]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":8446041.6927437894},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4077312168578022},{"$f":"SUM(E63:E69)","v":11889369.543299172},null,{"$f":"SUM(G63:G69)","v":1012.2186113933775}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8789893183445443},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9128989724423},null,{"$f":"E$71*E74","v":22743162.782363765},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.40824667930361436},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.64354804666897569},null,{"$f":"E$71*E75","v":7651380.545715794},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47074263904092994},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48890295080558954},null,{"$f":"E$71*E76","v":5812747.8529370697},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.53773389855857145},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.47317322652138621},null,{"$f":"E$71*E77","v":5625731.3481079694},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.23041516790265903},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23930412534433845},null,2845175.1794548249,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6471383848057748},null,{"$f":"E74+E77+E78","v":2.625376324308025}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.10547022431236018},null,{"$f":"(E74+E78)*C49","v":0.10761015488933193},null,1279416.8980909295]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.10547022431236018},null,{"$f":"(E74+E78)*C50","v":0.10761015488933193},null,1279416.8980909295]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8580788334304952},null,{"$f":"SUM(E79:E81)","v":2.8405966340866886},null,{"$f":"SUM(G77:G81)+G74","v":33772903.106108412}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":0}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":0}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":0}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":0}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":0}]

{"sheet":"Flash Plant F1-P90%","index":58,"n_rows":309,"n_cols":22,"rows_kept":309,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P90% CASE",null,null,null,null,null,null,null,"FLASH STEAM P90% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":170.8568166778428}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":339.54227002011703}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":170.8568166778428},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":5.4337708227241155},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!K52","v":17.973510827951017}]
[null,null,"F",{"$f":"D11*1.8+32","v":339.54227002011703},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.17360100224003625},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.30232105873683479}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":5.2601698204840792}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!M233","v":3120348.5498937522},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3120348.5498937522}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Z393*1000,D14*J13/1000)","v":20000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":16594.437310009998}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!M237","v":0.17360100224003625},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":138.12442113667888}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":102.99938084162144}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":345.74522769284562}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":257.82221629055499}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Z456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":360.82159713217641}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":16955.258907142175}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":18394.861740798693}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":12716.540148102773}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":5678.321592695921}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":71.855999999999995},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":394792033.72968656}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":4.8967391424377205},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":354041086.13270575}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1040.6903879144518}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Z468","v":36.198428493683807},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":592.29306842033407}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"(IF(A$21=2,D178,0)*J$14/D$67)","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"(IF(A$21=2,D227,0)*J$14/D$67)","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"(IF(A$21=1,0,D275)*J$14/D$67)","v":122.32284019472927}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Z459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":29228.933777951701}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":25.320582777574462}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":6240.6970997875042}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":62.406970997875042}]
[null,"DT,cw","F",{"$f":"'Input A1'!Z476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":38988.268052880521}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.77580965023557014}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":107.42141644028442}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":38676.154698648323}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":377067.84269903688}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":104.74106741639913}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":42458.630011338384},{"$f":"J41*J139","v":10456.971615083681}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":100716.07092536394}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.42156757726185057},{"$f":"K42/J43","v":0.10382624658613682}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Z461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":441.6729411210431},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":269040.95633917709},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Z479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":137255.8201378115},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":45983.206072913366},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":43.438400866255456},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":12.909712043029108},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":43.651052360592111},{"$f":"IF(Q48<D26,D26,Q48)","v":12.909712043029108},{"$f":"U48*EXP(V48*D11)","v":43.438400866255456},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":57835.33552345787},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":5.2433873907103079},null,{"$f":"IF(R49<D26,D26,R49)","v":5.2433873907103079}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":5868.3759776228189}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!M245","v":167.28068229105548},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":2060.3713092449384},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":42.019395881685014},null,null,null,null,{"$f":"D12","v":339.54227002011703},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":212.27113501005852},{"$f":"O53-(O53-P53)/3","v":254.694846680078},{"$f":"(O53+460)*0.8-460","v":179.63381601609365},{"$f":"(O53+460)*0.9-460","v":259.5880430181054}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":169.847423340039},null,{"$f":"(O53+460)*0.8-460","v":179.63381601609365}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":2743280.7071947153},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.788652291163288},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":35.198428493683807},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":14.788652291163288},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":32.375176963314118},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":7.4587236092667801},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":35.198428493683807}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":5.9787686533533249},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":7.4587236092667801}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":36.198428493683807},{"$f":"IF(D18=1,O59,P59)+D30","v":36.198428493683807},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":35.198428493683807},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":36.198428493683807},null,"P,ratio",null,null,{"$f":"I63/D74","v":46.851852324555338},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":54.477993164562271},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":30.267634191941124},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":239.8439588200219},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":52.725443915261636},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":42.330119205552919},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.83708853157824681},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":117.60681849132307},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":689.23991746135948},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.74354426578912347},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":54.477993164562271},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":30.267634191941124},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":339.54227002011703},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":178.33460026478994},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":310.88469847589386},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":989.50482278226946},null,null,null,null,null,{"$f":"D68","v":339.54227002011703},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":117.21169015516966},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":122.26254541754251},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":117.27516409898458},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":117.21169015516966},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":120.51250880928819}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.89593730689580042},null,null,null,null,null,{"$f":"D68","v":339.54227002011703},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":310.88469847589386},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":295.67721214103727},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":310.81332533083281},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":310.88469847589386},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-186890963.36444378}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.77296865344790033},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":185.39186188672599},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":982.44756116033341},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.88918530665873763},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},null,null,230.02498374038873,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":226.93409700694068},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":230.02498374038873},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":219.72613530689341},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-516866220.82580471}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.76959265332936888},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},null,null,1167.8394230470594,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1168.1732633910237},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1167.8394230470594},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1150.8874255406295},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":671768241.99466896}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":184.58214865332053},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":983.25727439373895},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.88995999579976548},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.76997999789988281},null,null,null,null,null,{"$f":"D80","v":261.21336951222412},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":11.504812539873456},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":79775.079711282131},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":11.504812539873456},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":10.891640078945898},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-248.62425593192825}]
[null,"T,1st","F",{"$f":"Q85","v":261.21336951222412},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":184.67505090854004},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":230.02498374038873},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":983.16437213851941}]
[null,"h,g","btu/lb",{"$f":"R75","v":1167.8394230470594},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":76.854241994661464}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":8.6221443546214721E-2},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":4.1585294617349433},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":11.504812539873456},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":86.221443546214715},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":36.198428493683807},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":261.21336951222412},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-12596525979.011372},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-1415.0798886904222},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":261.21336951222412},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":287.42203368094573},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":354.71583316500647}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":36.198428493683807},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":11.527523358494504},null,{"$f":" 333.81229512*O86^-0.94402159016","v":11.273676899557186},{"$f":" 332.15976378*O86^-0.93664745606","v":11.518721157639755},{"$f":" 340.01247145*O86^-0.94294510344","v":11.527523358494504},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":5.60462392175857},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.3856806990769632}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":4.8137851015471085E-2},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":43.987336011704549},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":120.84157800636601},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":991.99379144507304},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":113462.03171589944},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.11346203171589944},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":126521.77390347281},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.18981631665491394},null,"m,turb",null,"lb/h",{"$f":"D93","v":43.987336011704549}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.14154602732956933},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":1.8569097695928438}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.14154602732956933}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":991.99379144507304}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.89831861538364999}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":398.8027113622685}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":6.0154392313277869}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":5623.1899512654581},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":93.719832521090964},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":5.8951304467012307}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":8254.5544797422426},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.27437542916046309},{"$f":"(I116)*D$14/D$67","v":856.14697250732695},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.25013801453764373},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":6.2365083650929186E-3},{"$f":"(I117+I120)*D$14/D$67","v":19.460079833417947},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.14154602732956933},{"$f":"(I118)*D$14/D$67","v":441.6729411210431},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":54.477993164562271},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":30.267634191941124},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.33351735271685828},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":122.32284019472927},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":52.725443915261636},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":42.330119205552919},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":120.84157800636601},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":117.60681849132307},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":689.23991746135948},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":5.4337708227241155},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":54.477993164562271},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":30.267634191941124}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":200.83795567206957},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":5.4337708227241155},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":6.0859986567293805E-3},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":120.84157800636601},null,null,null,"P,t-in",{"$f":"I63","v":35.198428493683807},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":9.3672015515532543},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":8.1146648756391746E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":46.851852324555338},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":2},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":239.8439588200219},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":119.92197941001095},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":13.411199938924193},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":1.3716786388772038},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":101.83634466835683},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":6.8448412928683258}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":2.8115949756327292},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":31.133853247152878},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":135.78179289114243},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":119.92197941001095}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.13578179289114242},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2450.5126745830639}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-5.573013333223173},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.8501680790385366},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":100716.07092536394},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":35871.584912575658}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":36.198428493683807}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":2.0744230605073154E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":38.990040126778553}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.61773851896100418}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.80926867852771511}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":6.3789080083358742}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":9.199170509071978}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":9615.0697138542728}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.8806796368382106}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":427.33643172685657}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.5345776447928039E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8900345497219938E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.9677006108226926E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.4673143454904818E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":5.5908017677352456E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":13.046047268171808}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.47950839122795913}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.78372084929052865}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":2.9882935432173805}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.2298044736768707}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":3375.8255862195515}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.66030165422228049}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":150.03669272086896}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":8.8988351808026393E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":6.6358613943245286E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":5.1756081767361183E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.8594510173921233E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.15067835004913319}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":4.3652006709908306}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.40859537820602887}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.71073699405591684}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":9.3672015515532543}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":13059.742187573371}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":580.43298611437206}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.5671539239501832E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.8540276732878551E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]
[]
[null,null,"kW",{"$f":"SUM(D305:D307)","v":6.505860112882017E-2}]

{"sheet":"Flash Plant F2-P90%","index":59,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P90% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":170.8568166778428},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":5832563.0007882714},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":339.54227002011703},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":931513.83021989756},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Z487","v":36.198428493683807}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1213556.348760427},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J46","v":269040.95633917709},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P90%'!D84/60","v":51587.762803841855},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J47","v":137255.8201378115},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":62324.464928321453},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P90%'!D92/60","v":57835.33552345787},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1213556.348760427}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P90%'!J22","v":18394.861740798693},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":599593.72366365464}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P90%'!J44<1,1,'Flash Plant F1-P90%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P90%'!J23","v":12716.540148102773},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":607420.03206628712}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P90%'!J24","v":5678.321592695921},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":574211.43426546024}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P90%'!J25/1000000","v":394.79203372968658},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":33208.597800826887}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":829034.25485825737}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":358798.49207936233}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P90%'!J26/1000000","v":354.04108613270574},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":249488.4103741509}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J27","v":1040.6903879144518},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":94216.606847612638}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J33","v":25.320582777574462},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":126530.74555713145}]
["H2S Level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1264541.3661177857}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J35","v":62.406970997875042}]
["NCG Level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":311996.16456316959}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J34","v":6240.6970997875042},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P90%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P90%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":36.198428493683807}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P90%'!J31","v":122.32284019472927},null,"flow",null,"cfm",{"$f":"C14","v":51587.762803841855}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J51","v":5868.3759776228189},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":303.25202457061954}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J52","v":2060.3713092449384},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":170.11514721751973}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J53","v":42.019395881685014},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P90%'!J37","v":0.77580965023557014},null,"A",null,"sq ft",{"$f":"H37/H38","v":170.11514721751973}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P90%'!J38","v":107.42141644028442},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":14.717246094150564}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D161","v":16108.020719437583},null,"H",null,"ft",{"$f":"H40*3","v":44.151738282451689}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P90%'!D167","v":48.206174479927093},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":56185.133784287369}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D210","v":7307.8187149459563},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":154855.8530446509}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P90%'!D216","v":17.886522211734324}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D258","v":6554.2204333031932},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P90%'!D264","v":6.6366535051247908},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":57835.33552345787}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P90%'!J21","v":16955.258907142175},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":172.79332798026897}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":172.79332798026897}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":14.83264299613765}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":44.497928988412951}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":57517.154853888002}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Z517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":157140.31151851872}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Z522/1000","v":0}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":5832563.0007882714},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":7931722.1484149685},{"$f":"'Input A1'!Z498","v":1},{"$f":"E63/C$48","v":467.80306876197784}]
["Flash Vessels",2002,{"$f":"I30","v":311996.16456316959},{"$f":"C53","v":1.4620386784276018},456150.46011241706,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":26.903184587778238}]
["Cooling Tower Cost",2002,{"$f":"I10","v":931513.83021989756},{"$f":"C53","v":1.4620386784276018},1361909.2492717325,{"$f":"'Input A1'!Z502","v":1},80.323707041597956]
["Condenser Cost",2002,{"$f":"I12","v":1213556.348760427},{"$f":"C53","v":1.4620386784276018},1774266.3203391205,{"$f":"'Input A1'!Z504","v":1},104.64401222394396]
["Pump Costs",2002,{"$f":"I19","v":607420.03206628712},{"$f":"C53","v":1.4620386784276018},888071.58093264594,{"$f":"'Input A1'!Z506","v":1},52.377352996866222]
["NCG Removal System",2002,{"$f":"I23","v":829034.25485825737},{"$f":"C53","v":1.4620386784276018},1212080.1463441781,{"$f":"'Input A1'!Z508","v":1},71.486973627610354]
["H2S Removal System",2002,{"$f":"I28","v":1264541.3661177857},{"$f":"C53","v":1.4620386784276018},1848808.3877358816,{"$f":"'Input A1'!Z510","v":1},109.04041028574892]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":10990624.997374095},{"$f":"'Flash Plant F2-Reference'!D71","v":1.4077312168578022},{"$f":"SUM(E63:E69)","v":15473008.293150943},null,{"$f":"SUM(G63:G69)","v":912.57870952552344}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.8789893183445443},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.9128989724423},null,{"$f":"E$71*E74","v":29598301.664559625},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.40824667930361436},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.64354804666897569},null,{"$f":"E$71*E75","v":9957624.26315015},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.47074263904092994},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.48890295080558954},null,{"$f":"E$71*E76","v":7564799.4123608544},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.53773389855857145},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.47317322652138621},null,{"$f":"E$71*E77","v":7321413.2580623981},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.23041516790265903},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.23930412534433845},null,3702754.7160381814,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.6471383848057748},null,{"$f":"E74+E77+E78","v":2.625376324308025}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.10547022431236018},null,{"$f":"(E74+E78)*C49","v":0.10761015488933193},null,1665052.8190298905]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.10547022431236018},null,{"$f":"(E74+E78)*C50","v":0.10761015488933193},null,1665052.8190298905]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.8580788334304952},null,{"$f":"SUM(E79:E81)","v":2.8405966340866886},null,{"$f":"SUM(G77:G81)+G74","v":43952575.276719987}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":0}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":0}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":0}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":0}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":0}]

{"sheet":"LCOE Flash 10-90s","index":60,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":24.766700799320262},{"$f":"(F8-D8)/D8","v":-0.76397941020917937},{"$f":"'Summary A1'!J24","v":5.845451329828359}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":20000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System: P10%",null,{"$f":"J32","v":12.860475864006011}]
[null,"b. Flash System:  90%",null,{"$f":"J48","v":17.409128772643697}]
[]
[null,"X1. P10% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"P10%",null,null,null,"P90%"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":338.98008399600837},{"$f":"C23*$D$60","v":36.609849071568902},0,{"$f":"100*D23/($D$66*8760)","v":0.48672100742810365},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.48672100742810365},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2068.2937542819063},{"$f":"C24*$D$60","v":223.37572546244587},0,{"$f":"100*D24/($D$66*8760)","v":2.969737950012421},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.969737950012421},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.7796016799201677},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7796016799201677},{"$f":"1000*Q24/$D$138","v":338.98008399600837},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.7918322243587386},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.791832224358739},{"$f":"U24*1000/E$138","v":339.59161121793693}]
[null," - Field-Well",{"$f":"R26","v":2964.7101554883375},{"$f":"C25*$D$60","v":320.18869679274042},{"$f":"P$52","v":1265.5627923013085},{"$f":"100*D25/($D$66*8760)","v":4.2568480619899933},{"$f":"(E25*1000/P$58)*100","v":0.84127087771959963},5.0981189397095932,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":6.2555178612208628},{"$f":"D94/1000000","v":35.110357224417257},{"$f":"SUM(O25:P25)","v":41.365875085638123},{"$f":"1000*Q25/$D$138","v":2068.2937542819063},{"$f":"SUM(E91:E93)/1000000","v":6.2555178612208628},{"$f":"E94/1000000","v":35.110357224417257},{"$f":"SUM(S25:T25)","v":41.365875085638123},{"$f":"U25*1000/E$138","v":2068.2937542819063}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D105/1000000","v":3.0116360692132904},{"$f":"(D109+D111)/1000000","v":56.282567040553459},{"$f":"SUM(O26:P26)","v":59.294203109766748},{"$f":"1000*Q26/$D$138","v":2964.7101554883375},{"$f":"(E105)/1000000","v":4.8413383921165849},{"$f":"(E109+E111)/1000000","v":91.625676858440187},{"$f":"SUM(S26:T26)","v":96.46701525055677},{"$f":"U26*1000/E$138","v":4823.350762527838}]
[null," - Field-Other",{"$f":"R27","v":463.10206774389087},{"$f":"C27*$D$60","v":50.015023316340212},{"$f":"P53","v":1224.7991634085231},0.66494025931328371,{"$f":"(E27*1000/P$58)*100","v":0.81417364156009586},1.4791139008733796,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":9.2620413548778178},null,{"$f":"SUM(O27:P27)","v":9.2620413548778178},{"$f":"1000*Q27/$D$138","v":463.10206774389087},{"$f":"SUM(S28:S31)","v":14.476580359408576},null,{"$f":"SUM(S27:T27)","v":14.476580359408576},{"$f":"U27*1000/E$138","v":723.82901797042882}]
[null," - Plant",{"$f":"R$32","v":0},{"$f":"C28*$D$60","v":0},{"$f":"P$54","v":781.8093478416572},0,{"$f":"(E28*1000/P$58)*100","v":0.51970035802976466},0.51970035802976466,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.0427170311235376},null,null,null,{"$f":"E106/1000000","v":2.9486832858324719}]
[null," - Permitting",{"$f":"R35","v":84},{"$f":"C29*$D$60","v":9.0719999999999992},null,0.1206105212495084,{"$f":"(E29*1000/$Q$58)*100","v":0},0.1206105212495084,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0.49365904385276238},null,null,null,{"$f":"E101*E122/1000000","v":0.71260196558308653}]
[null," - Contingency",{"$f":"R$36","v":887.86290922652154},{"$f":"C30*$D$60","v":95.889194196464331},0,1.2748286699989968,{"$f":"(E30*1000/P$58)*100","v":0},1.2748286699989968,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.41377826873604068},null,null,null,{"$f":"E123/1000000","v":0.53980573247595376}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":823.14462112716012},null,{"$f":"(E31*1000/P$58)*100","v":0.54717758938423655},0.54717758938423655,null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":6.311887011165477},null,null,null,{"$f":"E117/1000000","v":10.275489375517063}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":6806.9489707366656},{"$f":"SUM(D23:D30)","v":735.15048883955978},{"$f":"SUM(E23:E31)","v":4095.315924678649},{"$f":"SUM(F23:F31)","v":9.7736864699923061},{"$f":"SUM(G23:G31)","v":2.7223224666936967},{"$f":"SUM(H23:H31)","v":12.496008936686003},{"$f":"H32*I21","v":0.36446692732000846},{"$f":"H32+I32","v":12.860475864006011},null,null,null,"d. Plant",{"$f":"O33+O34","v":0},null,{"$f":"SUM(O32:P32)","v":0},{"$f":"1000*Q32/$D$138","v":0},{"$f":"S33+S34","v":0},null,{"$f":"S32","v":0},{"$f":"U32*1000/E$138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":0},null,null,null,{"$f":"E139*E142/1000","v":0}]
[{"$f":"'Input A1'!A383","v":1},"X2. P90% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$138","v":84},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":84}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":17.757258184530428},887.86290922652154,null,null,{"$f":"SUM(U24:U35)*E61","v":24.117195437994333},{"$f":"U36*1000/E$138","v":1205.8597718997166}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":94.392924264970716},{"$f":"SUM(Q24:Q36)","v":136.13897941473329},{"$f":"Q37*1000/D$138","v":6806.9489707366638},null,{"$f":"SUM(T24:T36)","v":129.73603408285743},{"$f":"SUM(U24:U36)","v":184.89849835795656},{"$f":"U37*1000/E$138","v":9244.924917897828}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":339.59161121793693},{"$f":"C39*$E$60","v":36.675894011537189},0,{"$f":"100*D39/($E$66*8760)","v":0.48814216619554535},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.48814216619554535},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":0},null,null,null,{"$f":"E142*E139*1000","v":0}]
[null," - Confirmation",{"$f":"V25","v":2068.2937542819063},{"$f":"C40*$E$60","v":223.37572546244587},0,{"$f":"100*D40/($E$66*8760)","v":2.9730457413918576},0,{"$f":"F40+G40","v":2.9730457413918576},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":4823.350762527838},{"$f":"C41*$E$60","v":520.92188235300648},{"$f":"Q52","v":1795.7094395696099},{"$f":"100*D41/($E$66*8760)","v":6.9332716467788673},1.1950104003102922,8.1282820470891597,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":33242700.068510495},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":33242700.068510495}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":31205380.242690064},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":55945557.115210779}]
[null," - Field-Other",{"$f":"V27","v":723.82901797042882},{"$f":"C43*$E$60","v":78.173533940806308},{"$f":"Q53","v":1717.1283015816753},1.0404599322111192,1.142716150976554,2.1831760831876732,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*D110*(1+'Input A1'!T237)","v":27891315.149891071},null,null,null,{"$f":"E104*E110*(1+'Input A1'!T237)","v":40261403.586151429}]
[null," - Plant",{"$f":"V32","v":0},{"$f":"C44*$E$60","v":0},{"$f":"Q54","v":783.69831571419354},0,0.52153628941694719,0.52153628941694719,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":952809.17821824318},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":1315028.0829619921}]
[null," - Permitting",{"$f":"V35","v":84},{"$f":"C45*$E$60","v":9.0719999999999992},null,{"$f":"100*D45/($E$66*8760)","v":0.12074486119773742},{"$f":"(E45*1000/$Q$58)*100","v":0},{"$f":"F45+G45","v":0.12074486119773742},null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2144852.8826797144},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":3096117.4501240952}]
[null," - Contingency",{"$f":"V36","v":1205.8597718997166},{"$f":"C46*$E$60","v":130.2328553651694},null,{"$f":"100*D46/($E$66*8760)","v":1.7333496521662692},0,1.7333496521662692,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":109752616.15028803},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":153939927.2484026}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1154.5494543630195},null,{"$f":"(E47*1000/P$58)*100","v":0.7674758129357323},0.7674758129357323]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":9244.924917897828},{"$f":"SUM(D39:D46)","v":998.45189113296533},{"$f":"SUM(E39:E47)","v":5451.085511228498},{"$f":"SUM(F39:F46)","v":13.289013999941396},{"$f":"SUM(G39:G47)","v":3.6267386536395256},{"$f":"SUM(H39:H47)","v":16.91575265358092},{"$f":"H48*I37","v":0.4933761190627769},{"$f":"H48+I48","v":17.409128772643697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H84/1000,(D130/100)*P58/1000)","v":1265.5627923013085},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q84/1000,(E130/100)*Q58/1000)","v":1795.7094395696099}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!H85+'O&M Cost F1 10-90s'!H86)/1000,0)","v":1224.7991634085231},{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!Q85+'O&M Cost F1 10-90s'!Q86)/1000,0)","v":1717.1283015816753}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H42/1000,(D129/100)*P58/1000)","v":781.8093478416572},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q42/1000,(E129/100)*Q58/1000)","v":783.69831571419354}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!H92/1000,0)","v":823.14462112716012},{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!Q92/1000,0)","v":1154.5494543630195}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":4095.315924678649},{"$f":"SUM(Q52:Q55)","v":5451.085511228498}]
[null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":150434637.14467576},{"$f":"E138*1000*365*24*E66","v":150267264.54458827}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the average royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!M193","v":9.2500445484595517E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":53126.314571221083},{"$f":"(E101)*E108/1000","v":76688.387783145576}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.90383704124414654},{"$f":"'Summary A1'!M189","v":0.90283143802324117},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.85864518918193922},{"$f":"E59*E65","v":0.85768986612207909},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":26563.157285610541},{"$f":"E104*E110/1000","v":38344.193891572788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":493.65904385276235},{"$f":"E101*E122/1000","v":712.60196558308644}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2042.7170311235375},{"$f":"E106/1000","v":2948.6832858324715}]
[null,null,null,"P10%","P90%",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D104*D116/1000","v":8511.3209630147412},{"$f":"E104*E116/1000","v":12286.1803576353}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":90737.16889482268},{"$f":"SUM(R64:R70)","v":130980.04728376922}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":175},{"$f":"'Summary A1'!M50","v":175},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":347},{"$f":"E73*1.8+32","v":347},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":3000},{"$f":"'Summary A1'!M52","v":3000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":29601.679920167757},{"$f":"'Summary A1'!M79","v":41832.224358738371}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4459601.6799201677},{"$f":"SUM(E82:E85)*E86","v":4471832.2243587384}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!M91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":9362761.9265112672},{"$f":"'Summary A1'!M92","v":9362761.9265112672}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2505517.8612208627},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2505517.8612208627}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!L101","v":3750000.0000000005},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":35110357.224417254},{"$f":"'Summary A1'!M100","v":35110357.224417254}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.8090567704117921},{"$f":"'Summary A1'!M112","v":9.8289442861082392}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.8090567704117921},{"$f":"'Summary A1'!M118","v":6.8289442861082392}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.4045283852058961},{"$f":"'Summary A1'!M114","v":4.9144721430541196}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":3011636.0692132902},{"$f":"'Summary A1'!M127","v":4841338.3921165848}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2042717.0311235376},{"$f":"'Summary A1'!M123","v":2948683.2858324717}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":7802301.6054260563},{"$f":"'Summary A1'!M109","v":7802301.6054260563}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":29719409.754942916},{"$f":"'Summary A1'!M129","v":53281482.96686741}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":7802301.6054260563},{"$f":"'Summary A1'!M110","v":7802301.6054260563}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":26563157.285610542},{"$f":"'Summary A1'!M130","v":38344193.891572788}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":6311887.0111654773},{"$f":"'Summary A1'!M158","v":10275489.375517063}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":72500.356583589964},{"$f":"'Summary A1'!M218","v":72500.356583589964}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":413778.26873604069},{"$f":"'Summary A1'!M231","v":539805.73247595376}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"P10%","P90%"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A128=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"P10%","P90%"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for"]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L313/1000","v":20},{"$f":"'Summary A1'!M313/1000","v":20}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L312/1000","v":20.576536413198141},{"$f":"'Summary A1'!M312/1000","v":20.660058546262142}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L319","v":0},{"$f":"'Summary A1'!M319","v":0}]

{"sheet":"Binary Output","index":61,"n_rows":370,"n_cols":39,"rows_kept":370,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[6,1,7,1],[6,2,7,2],[4,2,4,5],[5,2,5,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"BINARY OUTPUT PAGE"]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource A1'!D39","v":4.1136651349703852},{"$f":"AE2","v":4.1136651349703852}]
[null,"Version  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf","Thermal","Penetration"]
[{"$f":"'Input A1'!A328","v":0},{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A267","v":0},null,"Reference","Improved","Reference","Improved","Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$7=0,'Reservoir B1'!E63, 'Reservoir B2'!E65)","v":19.999999999999993},{"$f":"IF($AA$7=0,'Reservoir B1'!E554, 'Reservoir B2'!E439)","v":39.99999999999995},{"$f":"IF($AA$7=0,'Reservoir B1'!C63,'Reservoir B2'!C65)-AE$2","v":170.88633486502962},{"$f":"IF($AA$7=0,'Reservoir B1'!C554,'Reservoir B2'!C439)-AF$2","v":170.88633486502962},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD65)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD439)","v":" "}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D15,\"FLASH \")","v":21.059628368349035},{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D16,\"FLASH \")","v":6.9754183560653642},{"$f":"IF('Input A1'!A$398=1,(E9-D9)/D9,\"FLASH \")","v":-0.66877770898612487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+1/12","v":8.3333333333333329E-2},{"$f":"IF($AA$7=0,'Reservoir B1'!E64, 'Reservoir B2'!E66)","v":19.980507711064011},{"$f":"IF($AA$7=0,'Reservoir B1'!E555, 'Reservoir B2'!E440)","v":39.97988963711655},{"$f":"IF($AA$7=0,'Reservoir B1'!C64,'Reservoir B2'!C66)-AE$2","v":170.81341819836297},{"$f":"IF($AA$7=0,'Reservoir B1'!C555,'Reservoir B2'!C440)-AF$2","v":170.84987653169628},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD66)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD440)","v":" "},null,null,1]
[{"$f":"'Input A1'!A48","v":0},"Exploration ","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H23,'EERE COE'!D127*100)","v":0.76715887234517965},{"$f":"IF(A$10=1,'LCOE Binary'!H39,'EERE COE'!D271*100)","v":6.8355019923349608E-2},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.91089848219523228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V21)","v":1.0720106345572451},null,null,null,null,null,{"$f":"AB9+1/12","v":0.16666666666666666},{"$f":"IF($AA$7=0,'Reservoir B1'!E65, 'Reservoir B2'!E67)","v":19.960993743431168},{"$f":"IF($AA$7=0,'Reservoir B1'!E556, 'Reservoir B2'!E441)","v":39.959767743402168},{"$f":"IF($AA$7=0,'Reservoir B1'!C65,'Reservoir B2'!C67)-AE$2","v":170.74053191364075},{"$f":"IF($AA$7=0,'Reservoir B1'!C556,'Reservoir B2'!C441)-AF$2","v":170.81342579384906},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD67)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD441)","v":" "},null,null,2]
[{"$f":"'Input A1'!T336","v":0.25},"Confirmation","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H24,'EERE COE'!D128*100)","v":6.4511326047142772},{"$f":"IF(A$10=1,'LCOE Binary'!H40,'EERE COE'!D272*100)","v":0.37358281040658348},{"$f":"IF(D11=0,\"NA\",(E11-D11)/D11)","v":-0.94209035322982182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+1/12","v":0.25},{"$f":"IF($AA$7=0,'Reservoir B1'!E66, 'Reservoir B2'!E68)","v":19.941458188518652},{"$f":"IF($AA$7=0,'Reservoir B1'!E557, 'Reservoir B2'!E442)","v":39.939634342474974},{"$f":"IF($AA$7=0,'Reservoir B1'!C66,'Reservoir B2'!C68)-AE$2","v":170.66767599820383},{"$f":"IF($AA$7=0,'Reservoir B1'!C557,'Reservoir B2'!C442)-AF$2","v":170.77698264990556},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD68)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD442)","v":" "},null,null,3]
[{"$f":"'Input A1'!W336","v":0.25},"Well Field Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F25,'EERE COE'!D129*100)","v":6.5531378297423659},{"$f":"IF(A10=1,'LCOE Binary'!F41,'EERE COE'!D273*100)","v":1.462828359538652},-0.77677436404596989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D10/D9","v":3.6427939701830593E-2},null,null,null,null,null,0.33333333333333331,{"$f":"IF($AA$7=0,'Reservoir B1'!E67, 'Reservoir B2'!E69)","v":19.921901137585124},{"$f":"IF($AA$7=0,'Reservoir B1'!E558, 'Reservoir B2'!E443)","v":39.919489457933224},{"$f":"IF($AA$7=0,'Reservoir B1'!C67,'Reservoir B2'!C69)-AE$2","v":170.59485043939836},{"$f":"IF($AA$7=0,'Reservoir B1'!C558,'Reservoir B2'!C443)-AF$2","v":170.74054709828371},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD69)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD443)","v":" "},null,null,4]
[null,"Stimulation","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D130*100)","v":0.66671798981750152},{"$f":"IF(A10=1,0,'EERE COE'!D274*100)","v":5.5311486543472566E-2},{"$f":"IF(D13=0,\"NA\",(E13-D13)/D13)","v":-0.91703915690258675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",{"$f":"D11/D9","v":0.30632699171509703},null,null,null,null,null,0.41666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E68, 'Reservoir B2'!E70)","v":19.902322681731121},{"$f":"IF($AA$7=0,'Reservoir B1'!E559, 'Reservoir B2'!E444)","v":39.899333113354821},{"$f":"IF($AA$7=0,'Reservoir B1'!C68,'Reservoir B2'!C70)-AE$2","v":170.52205522457572},{"$f":"IF($AA$7=0,'Reservoir B1'!C559,'Reservoir B2'!C444)-AF$2","v":170.70411913740179},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD70)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD444)","v":" "},null,null,5]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"IF(A13=1,'LCOE Binary'!H26,'EERE COE'!D133*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H42,'EERE COE'!D277*100)","v":0},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D12+D16)/D9","v":0.31117063013282875},null,null,null,null,null,0.49999999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E69, 'Reservoir B2'!E71)","v":19.882722911898785},{"$f":"IF($AA$7=0,'Reservoir B1'!E560, 'Reservoir B2'!E445)","v":39.879165332297006},{"$f":"IF($AA$7=0,'Reservoir B1'!C69,'Reservoir B2'!C71)-AE$2","v":170.44929034109259},{"$f":"IF($AA$7=0,'Reservoir B1'!C560,'Reservoir B2'!C445)-AF$2","v":170.66769876567838},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD71)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD445)","v":" "},null,null,6]
[{"$f":"'Input A1'!A328","v":0},"Well Field O&M","¢ / kW-hr",{"$f":"IF(A$10=1,'LCOE Binary'!G25,'EERE COE'!D138*100+A11*'EERE COE'!D136*100)","v":1.3047628765461936},{"$f":"IF(A10=1,'LCOE Binary'!G41,'EERE COE'!D282*100+'Binary Output'!A12*'EERE COE'!D280*100)","v":0.25663453067896352},-0.80330944779920888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D14/D9","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E70, 'Reservoir B2'!E72)","v":19.863101918872406},{"$f":"IF($AA$7=0,'Reservoir B1'!E561, 'Reservoir B2'!E446)","v":39.858986138297212},{"$f":"IF($AA$7=0,'Reservoir B1'!C70,'Reservoir B2'!C72)-AE$2","v":170.37655577631091},{"$f":"IF($AA$7=0,'Reservoir B1'!C561,'Reservoir B2'!C446)-AF$2","v":170.63128598153241},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD72)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD446)","v":" "},null,null,7]
[null,"Field, Non-well Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F27,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!F43,0)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D15+D17)/D9","v":6.898539477362671E-2},null,null,null,null,null,0.66666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E71, 'Reservoir B2'!E73)","v":19.843459793278505},{"$f":"IF($AA$7=0,'Reservoir B1'!E562, 'Reservoir B2'!E447)","v":39.838795554872462},{"$f":"IF($AA$7=0,'Reservoir B1'!C71,'Reservoir B2'!C73)-AE$2","v":170.30385151759788},{"$f":"IF($AA$7=0,'Reservoir B1'!C562,'Reservoir B2'!C447)-AF$2","v":170.59488078338313},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD73)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD447)","v":" "},null,null,8]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G27,'EERE COE'!D140*100)","v":0.14804390023023278},{"$f":"IF(A10=1,'LCOE Binary'!G43,'EERE COE'!D284*100)","v":8.8787725748377011E-2},-0.40026083067051466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D18/D9","v":0.25043387363958447},null,null,null,null,null,0.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E72, 'Reservoir B2'!E74)","v":19.82379662558634},{"$f":"IF($AA$7=0,'Reservoir B1'!E563, 'Reservoir B2'!E448)","v":39.818593605519581},{"$f":"IF($AA$7=0,'Reservoir B1'!C72,'Reservoir B2'!C74)-AE$2","v":170.23117755232599},{"$f":"IF($AA$7=0,'Reservoir B1'!C563,'Reservoir B2'!C448)-AF$2","v":170.55848316965015},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD74)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD448)","v":" "},null,null,9]
[null,"Plant Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F28,'EERE COE'!D131*100)","v":5.2740443096957303},{"$f":"IF(A10=1,'LCOE Binary'!F44,'EERE COE'!D275*100)","v":2.3004077466060076},-0.56382472130979833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D19/D9","v":5.825822333223378E-2},null,null,null,null,null,0.83333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E73, 'Reservoir B2'!E75)","v":19.804112506107234},{"$f":"IF($AA$7=0,'Reservoir B1'!E564, 'Reservoir B2'!E449)","v":39.798380313715164},{"$f":"IF($AA$7=0,'Reservoir B1'!C73,'Reservoir B2'!C75)-AE$2","v":170.15853386787296},{"$f":"IF($AA$7=0,'Reservoir B1'!C564,'Reservoir B2'!C449)-AF$2","v":170.52209313875335},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD75)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD449)","v":" "},null,null,10]
[null,"Plant O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G28,'EERE COE'!D137*100+(1-A11)*'EERE COE'!D136*100)","v":1.2268965327771242},{"$f":"IF(A10=1,'LCOE Binary'!G44,'EERE COE'!D281*100+(1-'Binary Output'!A12)*'EERE COE'!D280*100)","v":0.58208870339419394},-0.52556007141318162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D22/D9","v":2.6858288784973955E-2},null,null,null,null,null,0.91666666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E74, 'Reservoir B2'!E76)","v":19.784407524995796},{"$f":"IF($AA$7=0,'Reservoir B1'!E565, 'Reservoir B2'!E450)","v":39.778155702915477},{"$f":"IF($AA$7=0,'Reservoir B1'!C74,'Reservoir B2'!C76)-AE$2","v":170.08592045162177},{"$f":"IF($AA$7=0,'Reservoir B1'!C565,'Reservoir B2'!C450)-AF$2","v":170.48571068911298},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD76)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD450)","v":" "},null,null,11,{"$f":"SUM(AC8:AC19)/12","v":19.892398728589097},{"$f":"SUM(AD8:AD19)/12","v":39.88918257849155}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H31,'EERE COE'!D141*100)","v":0.99301281285152032},{"$f":"IF(A10=1,'LCOE Binary'!H47,'EERE COE'!D285*100)","v":0.33209996874125697},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":-0.66556325916117465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D21/D9","v":1.3549292477069633E-2},null,null,null,null,null,1,{"$f":"IF($AA$7=0,'Reservoir B1'!E75, 'Reservoir B2'!E77)","v":19.764681772249542},{"$f":"IF($AA$7=0,'Reservoir B1'!E566, 'Reservoir B2'!E451)","v":39.757919796556749},{"$f":"IF($AA$7=0,'Reservoir B1'!C75,'Reservoir B2'!C77)-AE$2","v":170.01333729096069},{"$f":"IF($AA$7=0,'Reservoir B1'!C566,'Reservoir B2'!C451)-AF$2","v":170.44933581914961},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD77)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD451)","v":" "},null,null,12]
[null,"Permitting","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H29,'EERE COE'!D132*100)","v":0.2853430642211538},{"$f":"IF(A10=1,'LCOE Binary'!H45,'EERE COE'!D276*100)","v":5.4884556243043281E-2},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":-0.8076541429424573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D24/D9","v":0},null,null,null,null,null,1.0833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E76, 'Reservoir B2'!E78)","v":19.744935337709268},{"$f":"IF($AA$7=0,'Reservoir B1'!E567, 'Reservoir B2'!E452)","v":39.737672618055122},{"$f":"IF($AA$7=0,'Reservoir B1'!C76,'Reservoir B2'!C78)-AE$2","v":169.94078437328324},{"$f":"IF($AA$7=0,'Reservoir B1'!C567,'Reservoir B2'!C452)-AF$2","v":170.41296852728416},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD78)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD452)","v":" "},null,null,13]
[null,"Royalty","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!I32,'EERE COE'!D142*100)","v":0.56562558042134825},{"$f":"IF(A10=1,'LCOE Binary'!I48,'EERE COE'!D286*100)","v":0.14428802495934254},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":-0.74490541101083352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E77, 'Reservoir B2'!E79)","v":19.725168311058983},{"$f":"IF($AA$7=0,'Reservoir B1'!E568, 'Reservoir B2'!E453)","v":39.717414190806203},{"$f":"IF($AA$7=0,'Reservoir B1'!C77,'Reservoir B2'!C79)-AE$2","v":169.86826168598813},{"$f":"IF($AA$7=0,'Reservoir B1'!C568,'Reservoir B2'!C453)-AF$2","v":170.37660881193784},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD79)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD453)","v":" "},null,null,14]
[null,"Makeup Water","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D139*100)","v":0.53082442595763757},{"$f":"IF(A10=1,0,'EERE COE'!D283*100)","v":0.12618239704511716},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":-0.76228976875456156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"IF($AA$7=0,'Reservoir B1'!E78, 'Reservoir B2'!E80)","v":19.705380781826623},{"$f":"IF($AA$7=0,'Reservoir B1'!E569, 'Reservoir B2'!E454)","v":39.697144538186073},{"$f":"IF($AA$7=0,'Reservoir B1'!C78,'Reservoir B2'!C80)-AE$2","v":169.79576921647941},{"$f":"IF($AA$7=0,'Reservoir B1'!C569,'Reservoir B2'!C454)-AF$2","v":170.34025667153222},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD80)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD454)","v":" "},null,null,15]
[null,"Contingency","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H30,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H46,0)","v":0},{"$f":"IF(D24=0,\"NA\",(E24-D24)/D24)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E79, 'Reservoir B2'!E81)","v":19.685572839383685},{"$f":"IF($AA$7=0,'Reservoir B1'!E570, 'Reservoir B2'!E455)","v":39.676863683549747},{"$f":"IF($AA$7=0,'Reservoir B1'!C79,'Reservoir B2'!C81)-AE$2","v":169.72330695216633},{"$f":"IF($AA$7=0,'Reservoir B1'!C570,'Reservoir B2'!C455)-AF$2","v":170.3039121044892},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD81)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD455)","v":" "},null,null,16]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E80, 'Reservoir B2'!E82)","v":19.665744572945645},{"$f":"IF($AA$7=0,'Reservoir B1'!E571, 'Reservoir B2'!E456)","v":39.656571650233012},{"$f":"IF($AA$7=0,'Reservoir B1'!C80,'Reservoir B2'!C82)-AE$2","v":169.65087488046336},{"$f":"IF($AA$7=0,'Reservoir B1'!C571,'Reservoir B2'!C456)-AF$2","v":170.26757510923096},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD82)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD456)","v":" "},null,null,17]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H295/1000","v":20.38108482809109},{"$f":"'Summary A1'!J295/1000","v":42.623935077296174},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":1.0913477097425126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E81, 'Reservoir B2'!E83)","v":19.645896071572377},{"$f":"IF($AA$7=0,'Reservoir B1'!E572, 'Reservoir B2'!E457)","v":39.636268461550969},{"$f":"IF($AA$7=0,'Reservoir B1'!C81,'Reservoir B2'!C83)-AE$2","v":169.57847298879028},{"$f":"IF($AA$7=0,'Reservoir B1'!C572,'Reservoir B2'!C457)-AF$2","v":170.23124568418007},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD83)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD457)","v":" "},null,null,18]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H296/1000","v":20},{"$f":"'Summary A1'!J296/1000","v":40},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"IF($AA$7=0,'Reservoir B1'!E82, 'Reservoir B2'!E84)","v":19.626027424168033},{"$f":"IF($AA$7=0,'Reservoir B1'!E573, 'Reservoir B2'!E458)","v":39.615954140799019},{"$f":"IF($AA$7=0,'Reservoir B1'!C82,'Reservoir B2'!C84)-AE$2","v":169.50610126457207},{"$f":"IF($AA$7=0,'Reservoir B1'!C573,'Reservoir B2'!C458)-AF$2","v":170.1949238277594},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD84)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD458)","v":" "},null,null,19]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D139*'LCOE Binary'!D65","v":18.07208085048957},{"$f":"'LCOE Binary'!E139*'LCOE Binary'!E65","v":37.417607154284148},1.0704647939459895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E83, 'Reservoir B2'!E85)","v":19.606138719481283},{"$f":"IF($AA$7=0,'Reservoir B1'!E574, 'Reservoir B2'!E459)","v":39.595628711251877},{"$f":"IF($AA$7=0,'Reservoir B1'!C83,'Reservoir B2'!C85)-AE$2","v":169.43375969523893},{"$f":"IF($AA$7=0,'Reservoir B1'!C574,'Reservoir B2'!C459)-AF$2","v":170.15860953839214},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD85)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD459)","v":" "},null,null,20]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D66","v":0.85842384039825459},{"$f":"'LCOE Binary'!E66","v":0.88866816991424846},3.5232396972994608E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E84, 'Reservoir B2'!E86)","v":19.586230046105616},{"$f":"IF($AA$7=0,'Reservoir B1'!E575, 'Reservoir B2'!E460)","v":39.575292196164938},{"$f":"IF($AA$7=0,'Reservoir B1'!C84,'Reservoir B2'!C86)-AE$2","v":169.36144826822635},{"$f":"IF($AA$7=0,'Reservoir B1'!C575,'Reservoir B2'!C460)-AF$2","v":170.12230281450186},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD86)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD460)","v":" "},null,null,21]
[null,"Power Plant Capital Cost","$",{"$f":"D31+D32","v":63502996.174681433},{"$f":"E31+E32","v":70263754.7677055},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":0.10646361589659251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB29+1/12","v":1.8333333333333326},{"$f":"IF($AA$7=0,'Reservoir B1'!E85, 'Reservoir B2'!E87)","v":19.566301492479656},{"$f":"IF($AA$7=0,'Reservoir B1'!E576, 'Reservoir B2'!E461)","v":39.554944618773028},{"$f":"IF($AA$7=0,'Reservoir B1'!C85,'Reservoir B2'!C87)-AE$2","v":169.28916697097503},{"$f":"IF($AA$7=0,'Reservoir B1'!C576,'Reservoir B2'!C461)-AF$2","v":170.08600365451238},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD87)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD461)","v":" "},null,null,22]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H304","v":63502996.174681433},{"$f":"'Summary A1'!J304","v":70263754.7677055},0.10646361589659251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E86, 'Reservoir B2'!E88)","v":19.546353146886773},{"$f":"IF($AA$7=0,'Reservoir B1'!E577, 'Reservoir B2'!E462)","v":39.534586002290887},{"$f":"IF($AA$7=0,'Reservoir B1'!C86,'Reservoir B2'!C88)-AE$2","v":169.2169157909309},{"$f":"IF($AA$7=0,'Reservoir B1'!C577,'Reservoir B2'!C462)-AF$2","v":170.04971205684791},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD89)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD463)","v":" "},null,null,23,{"$f":"SUM(AC20:AC31)/12","v":19.655702542988958},{"$f":"SUM(AD20:AD31)/12","v":39.646355050684811}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E87, 'Reservoir B2'!E89)","v":19.526385097456046},{"$f":"IF($AA$7=0,'Reservoir B1'!E578, 'Reservoir B2'!E463)","v":39.514216369913505},{"$f":"IF($AA$7=0,'Reservoir B1'!C87,'Reservoir B2'!C89)-AE$2","v":169.14469471554511},{"$f":"IF($AA$7=0,'Reservoir B1'!C578,'Reservoir B2'!C463)-AF$2","v":170.01342801993295},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD90)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD464)","v":" "},null,null,24]
[null,"Exploration ","$",{"$f":"SUM(D36:D38)*D39","v":{"$error":"#REF!"}},{"$f":"SUM(E36:E38)*E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E88, 'Reservoir B2'!E90)","v":19.506397432161961},{"$f":"IF($AA$7=0,'Reservoir B1'!E579, 'Reservoir B2'!E464)","v":39.493835744815563},{"$f":"IF($AA$7=0,'Reservoir B1'!C88,'Reservoir B2'!C90)-AE$2","v":169.07250373227407},{"$f":"IF($AA$7=0,'Reservoir B1'!C579,'Reservoir B2'!C464)-AF$2","v":169.97715154219233},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD91)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD465)","v":" "},null,null,25]
[null,"Power Potential Found","MW",{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!W82","v":300},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E89, 'Reservoir B2'!E91)","v":19.486390238824722},{"$f":"IF($AA$7=0,'Reservoir B1'!E580, 'Reservoir B2'!E465)","v":39.473444150152091},{"$f":"IF($AA$7=0,'Reservoir B1'!C89,'Reservoir B2'!C91)-AE$2","v":169.00034282857939},{"$f":"IF($AA$7=0,'Reservoir B1'!C580,'Reservoir B2'!C465)-AF$2","v":169.94088262205125},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD92)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD466)","v":" "},null,null,26]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E90, 'Reservoir B2'!E92)","v":19.466363605110462},{"$f":"IF($AA$7=0,'Reservoir B1'!E581, 'Reservoir B2'!E466)","v":39.453041609057593},{"$f":"IF($AA$7=0,'Reservoir B1'!C90,'Reservoir B2'!C92)-AE$2","v":168.92821199192792},{"$f":"IF($AA$7=0,'Reservoir B1'!C581,'Reservoir B2'!C466)-AF$2","v":169.90462125793519},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD93)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD467)","v":" "},null,null,27]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},-0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E91, 'Reservoir B2'!E93)","v":19.446317618531481},{"$f":"IF($AA$7=0,'Reservoir B1'!E582, 'Reservoir B2'!E467)","v":39.432628144646976},{"$f":"IF($AA$7=0,'Reservoir B1'!C91,'Reservoir B2'!C93)-AE$2","v":168.85611120979172},{"$f":"IF($AA$7=0,'Reservoir B1'!C582,'Reservoir B2'!C467)-AF$2","v":169.86836744826999},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD94)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD468)","v":" "},null,null,28]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77+'Summary A1'!H79","v":783974.55129750026},{"$f":"'Summary A1'!J77+'Summary A1'!J79","v":323599.19335477438},-0.5872325283783657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E92, 'Reservoir B2'!E94)","v":19.426252366446278},{"$f":"IF($AA$7=0,'Reservoir B1'!E583, 'Reservoir B2'!E468)","v":39.412203780014977},{"$f":"IF($AA$7=0,'Reservoir B1'!C92,'Reservoir B2'!C94)-AE$2","v":168.78404046964809},{"$f":"IF($AA$7=0,'Reservoir B1'!C583,'Reservoir B2'!C468)-AF$2","v":169.8321211914818},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD95)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD469)","v":" "},null,null,29]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"IF($AA$7=0,'Reservoir B1'!E93, 'Reservoir B2'!E95)","v":19.40616793605993},{"$f":"IF($AA$7=0,'Reservoir B1'!E584, 'Reservoir B2'!E469)","v":39.391768538236711},{"$f":"IF($AA$7=0,'Reservoir B1'!C93,'Reservoir B2'!C95)-AE$2","v":168.71199975897952},{"$f":"IF($AA$7=0,'Reservoir B1'!C584,'Reservoir B2'!C469)-AF$2","v":169.79588248599711},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD96)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD470)","v":" "},null,null,30]
[null,"Ratio for Proportioned Exploration Costs",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E94, 'Reservoir B2'!E96)","v":19.38606441442418},{"$f":"IF($AA$7=0,'Reservoir B1'!E585, 'Reservoir B2'!E470)","v":39.371322442366548},{"$f":"IF($AA$7=0,'Reservoir B1'!C94,'Reservoir B2'!C96)-AE$2","v":168.63998906527371},{"$f":"IF($AA$7=0,'Reservoir B1'!C585,'Reservoir B2'!C470)-AF$2","v":169.75965133024275},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD97)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD471)","v":" "},null,null,31]
[null,"Confirmation","$",{"$f":"SUM(D43:D45)","v":41365875.085638121},{"$f":"SUM(E43:E45)","v":10664233.356170164},{"$f":"IF(D40=0,\"NA\",(E40-D40)/D40)","v":-0.74219732245256687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E95, 'Reservoir B2'!E97)","v":19.365941888437607},{"$f":"IF($AA$7=0,'Reservoir B1'!E586, 'Reservoir B2'!E471)","v":39.350865515439928},{"$f":"IF($AA$7=0,'Reservoir B1'!C95,'Reservoir B2'!C97)-AE$2","v":168.56800837602361},{"$f":"IF($AA$7=0,'Reservoir B1'!C586,'Reservoir B2'!C471)-AF$2","v":169.72342772264582},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD98)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD472)","v":" "},null,null,32]
[null,"# Confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D41=0,\"NA\",(E41-D41)/D41)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E96, 'Reservoir B2'!E98)","v":19.345800444845825},{"$f":"IF($AA$7=0,'Reservoir B1'!E587, 'Reservoir B2'!E472)","v":39.33039778047165},{"$f":"IF($AA$7=0,'Reservoir B1'!C96,'Reservoir B2'!C98)-AE$2","v":168.49605767872737},{"$f":"IF($AA$7=0,'Reservoir B1'!C587,'Reservoir B2'!C472)-AF$2","v":169.68721166163382},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD99)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD473)","v":" "},null,null,33]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D42=0,\"NA\",(E42-D42)/D42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E97, 'Reservoir B2'!E99)","v":19.325640170241876},{"$f":"IF($AA$7=0,'Reservoir B1'!E588, 'Reservoir B2'!E473)","v":39.309919260456631},{"$f":"IF($AA$7=0,'Reservoir B1'!C97,'Reservoir B2'!C99)-AE$2","v":168.42413696088835},{"$f":"IF($AA$7=0,'Reservoir B1'!C588,'Reservoir B2'!C473)-AF$2","v":169.65100314563452},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD101)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD475)","v":" "},null,null,34]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":35110357.224417254},{"$f":"'Summary A1'!J100","v":9362761.9265112672},{"$f":"IF(D43=0,\"NA\",(E43-D43)/D43)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E98, 'Reservoir B2'!E100)","v":19.305461151065931},{"$f":"IF($AA$7=0,'Reservoir B1'!E589, 'Reservoir B2'!E474)","v":39.289429978369981},{"$f":"IF($AA$7=0,'Reservoir B1'!C98,'Reservoir B2'!C100)-AE$2","v":168.35224621001507},{"$f":"IF($AA$7=0,'Reservoir B1'!C589,'Reservoir B2'!C474)-AF$2","v":169.61480217307604},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD102)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD476)","v":" "},null,null,35,{"$f":"SUM(AC32:AC43)/12","v":19.416098530300527},{"$f":"SUM(AD32:AD43)/12","v":39.401922776161847}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D44=0,\"NA\",(E44-D44)/D44)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E99, 'Reservoir B2'!E101)","v":19.285263473606118},{"$f":"IF($AA$7=0,'Reservoir B1'!E590, 'Reservoir B2'!E475)","v":39.268929957167536},{"$f":"IF($AA$7=0,'Reservoir B1'!C99,'Reservoir B2'!C101)-AE$2","v":168.28038541362133},{"$f":"IF($AA$7=0,'Reservoir B1'!C590,'Reservoir B2'!C475)-AF$2","v":169.57860874238685},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD103)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD477)","v":" "},null,null,36]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2505517.8612208627},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":968138.09632556338},{"$f":"IF(D45=0,\"NA\",(E45-D45)/D45)","v":-0.61359760738092728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"IF($AA$7=0,'Reservoir B1'!E100, 'Reservoir B2'!E102)","v":19.265047223998227},{"$f":"IF($AA$7=0,'Reservoir B1'!E591, 'Reservoir B2'!E476)","v":39.248419219784125},{"$f":"IF($AA$7=0,'Reservoir B1'!C100,'Reservoir B2'!C102)-AE$2","v":168.20855455922609},{"$f":"IF($AA$7=0,'Reservoir B1'!C591,'Reservoir B2'!C476)-AF$2","v":169.54242285199572},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD104)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD478)","v":" "},null,null,37]
[null,"Well Field Development","$K",{"$f":"SUM(D52:D56)+D50","v":75968163.959625095},{"$f":"SUM(E52:E56)+E50","v":44680693.356868871},-0.41184976669153961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E101, 'Reservoir B2'!E103)","v":19.24481248822601},{"$f":"IF($AA$7=0,'Reservoir B1'!E592, 'Reservoir B2'!E477)","v":39.227897789135611},{"$f":"IF($AA$7=0,'Reservoir B1'!C101,'Reservoir B2'!C103)-AE$2","v":168.13675363435351},{"$f":"IF($AA$7=0,'Reservoir B1'!C592,'Reservoir B2'!C477)-AF$2","v":169.50624450033177},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD105)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD479)","v":" "},null,null,38]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"IF($AA$7=0,'Reservoir B1'!E102, 'Reservoir B2'!E104)","v":19.224559352121496},{"$f":"IF($AA$7=0,'Reservoir B1'!E593, 'Reservoir B2'!E478)","v":39.207365688117335},{"$f":"IF($AA$7=0,'Reservoir B1'!C102,'Reservoir B2'!C104)-AE$2","v":168.06498262653298},{"$f":"IF($AA$7=0,'Reservoir B1'!C593,'Reservoir B2'!C478)-AF$2","v":169.47007368582442},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD106)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD480)","v":" "},null,null,39]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},{"$f":"'Summary A1'!J112","v":7.7692817628886832},-1.5147635511206401E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E103, 'Reservoir B2'!E105)","v":19.204287901365163},{"$f":"IF($AA$7=0,'Reservoir B1'!E594, 'Reservoir B2'!E479)","v":39.186822939605428},{"$f":"IF($AA$7=0,'Reservoir B1'!C103,'Reservoir B2'!C105)-AE$2","v":167.99324152329902},{"$f":"IF($AA$7=0,'Reservoir B1'!C594,'Reservoir B2'!C479)-AF$2","v":169.43391040690341},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD107)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD481)","v":" "},null,null,40]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.8887780981482205},{"$f":"'Summary A1'!J115","v":5.7692817628886832},0.18010710387407056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"IF($AA$7=0,'Reservoir B1'!E104, 'Reservoir B2'!E106)","v":19.18399822148584},{"$f":"IF($AA$7=0,'Reservoir B1'!E595, 'Reservoir B2'!E480)","v":39.166269566455675},{"$f":"IF($AA$7=0,'Reservoir B1'!C104,'Reservoir B2'!C106)-AE$2","v":167.92153031219141},{"$f":"IF($AA$7=0,'Reservoir B1'!C595,'Reservoir B2'!C480)-AF$2","v":169.39775466199885},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD108)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD482)","v":" "},null,null,41]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":38143721.203753605},{"$f":"'Summary A1'!J129","v":22506838.180370823},-0.40994644806296471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E105, 'Reservoir B2'!E107)","v":19.163690397861341},{"$f":"IF($AA$7=0,'Reservoir B1'!E596, 'Reservoir B2'!E481)","v":39.145705591504196},{"$f":"IF($AA$7=0,'Reservoir B1'!C105,'Reservoir B2'!C107)-AE$2","v":167.8498489807551},{"$f":"IF($AA$7=0,'Reservoir B1'!C596,'Reservoir B2'!C481)-AF$2","v":169.36160644954114},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD109)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD483)","v":" "},null,null,42]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},{"$f":"'Summary A1'!J114","v":3.8846408814443416},-1.5147635511206401E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E106, 'Reservoir B2'!E108)","v":19.143364515718275},{"$f":"IF($AA$7=0,'Reservoir B1'!E597, 'Reservoir B2'!E482)","v":39.125131037567265},{"$f":"IF($AA$7=0,'Reservoir B1'!C106,'Reservoir B2'!C108)-AE$2","v":167.77819751654022},{"$f":"IF($AA$7=0,'Reservoir B1'!C597,'Reservoir B2'!C482)-AF$2","v":169.32546576796102},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD110)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD484)","v":" "},null,null,43]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":30775313.010015886},{"$f":"'Summary A1'!J130","v":15154569.892898438},-0.50757381775560317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E107, 'Reservoir B2'!E109)","v":19.123020660132553},{"$f":"IF($AA$7=0,'Reservoir B1'!E598, 'Reservoir B2'!E483)","v":39.104545927441805},{"$f":"IF($AA$7=0,'Reservoir B1'!C107,'Reservoir B2'!C109)-AE$2","v":167.70657590710209},{"$f":"IF($AA$7=0,'Reservoir B1'!C598,'Reservoir B2'!C483)-AF$2","v":169.28933261568957},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD111)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD485)","v":" "},null,null,44]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2366633.4294444658},{"$f":"'Summary A1'!J123","v":2330784.5288666054},-1.5147635511206081E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"IF($AA$7=0,'Reservoir B1'!E108, 'Reservoir B2'!E110)","v":19.102658916029267},{"$f":"IF($AA$7=0,'Reservoir B1'!E599, 'Reservoir B2'!E484)","v":39.08395028390435},{"$f":"IF($AA$7=0,'Reservoir B1'!C108,'Reservoir B2'!C110)-AE$2","v":167.63498414000122},{"$f":"IF($AA$7=0,'Reservoir B1'!C599,'Reservoir B2'!C484)-AF$2","v":169.25320699115818},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD112)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD486)","v":" "},null,null,45]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":572182.55223071994},{"$f":"'Summary A1'!J124","v":1484879.9136383892},1.5951156809123468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E109, 'Reservoir B2'!E111)","v":19.082279368183084},{"$f":"IF($AA$7=0,'Reservoir B1'!E600, 'Reservoir B2'!E485)","v":39.063344129711709},{"$f":"IF($AA$7=0,'Reservoir B1'!C109,'Reservoir B2'!C111)-AE$2","v":167.56342220280334},{"$f":"IF($AA$7=0,'Reservoir B1'!C600,'Reservoir B2'!C485)-AF$2","v":169.21708889279856},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD113)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD487)","v":" "},null,null,46]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":445163.09943635477},{"$f":"'Summary A1'!J125","v":1028349.7288627615},1.3100515971894595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"IF($AA$7=0,'Reservoir B1'!E110, 'Reservoir B2'!E112)","v":19.061882101218348},{"$f":"IF($AA$7=0,'Reservoir B1'!E601, 'Reservoir B2'!E486)","v":39.042727487601368},{"$f":"IF($AA$7=0,'Reservoir B1'!C110,'Reservoir B2'!C112)-AE$2","v":167.49189008307928},{"$f":"IF($AA$7=0,'Reservoir B1'!C601,'Reservoir B2'!C486)-AF$2","v":169.18097831904277},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD114)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD488)","v":" "},null,null,47,{"$f":"SUM(AC44:AC55)/12","v":19.17373871832881},{"$f":"SUM(AD44:AD55)/12","v":39.155925801499698}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":3665150.6647440516},{"$f":"'Summary A1'!J127","v":2175271.1122318511},-0.40649885606169023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E111, 'Reservoir B2'!E113)","v":19.041467199609261},{"$f":"IF($AA$7=0,'Reservoir B1'!E602, 'Reservoir B2'!E487)","v":39.022100380290766},{"$f":"IF($AA$7=0,'Reservoir B1'!C111,'Reservoir B2'!C113)-AE$2","v":167.42038776840511},{"$f":"IF($AA$7=0,'Reservoir B1'!C602,'Reservoir B2'!C487)-AF$2","v":169.14487526832318},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD115)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD489)","v":" "},null,null,48]
[null,"Well Stimulation","$",{"$f":"D58*D59+D60","v":7729021.2538195401},{"$f":"E58*E59+E60","v":1689436.4627582794},-0.7814165070482384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E112, 'Reservoir B2'!E114)","v":19.02103474768013},{"$f":"IF($AA$7=0,'Reservoir B1'!E603, 'Reservoir B2'!E488)","v":39.00146283047733},{"$f":"IF($AA$7=0,'Reservoir B1'!C112,'Reservoir B2'!C114)-AE$2","v":167.34891524636205},{"$f":"IF($AA$7=0,'Reservoir B1'!C603,'Reservoir B2'!C488)-AF$2","v":169.10877973907247},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD116)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD490)","v":" "},null,null,49]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":2.9443890490741103},{"$f":"'Summary A1'!J153","v":3.2179742147776751},9.2917464758808341E-2]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+1/12","v":4.1666666666666687},{"$f":"IF($AA$7=0,'Reservoir B1'!E113, 'Reservoir B2'!E115)","v":19.000584829605643},{"$f":"IF($AA$7=0,'Reservoir B1'!E604, 'Reservoir B2'!E489)","v":38.980814860839558},{"$f":"IF($AA$7=0,'Reservoir B1'!C113,'Reservoir B2'!C115)-AE$2","v":167.27747250453652},{"$f":"IF($AA$7=0,'Reservoir B1'!C604,'Reservoir B2'!C489)-AF$2","v":169.07269172972372},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD117)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD491)","v":" "},null,null,50]
[null,"Other Simulation Costs",null,{"$f":"'Summary A1'!H157","v":368048.63113426382},{"$f":"'Summary A1'!J157","v":80449.355369441881},{"$f":"IF(D60=0,\"NA\",(E60-D60)/D60)","v":-0.78141650704823828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E114, 'Reservoir B2'!E116)","v":18.980117529410656},{"$f":"IF($AA$7=0,'Reservoir B1'!E605, 'Reservoir B2'!E490)","v":38.960156494035587},{"$f":"IF($AA$7=0,'Reservoir B1'!C114,'Reservoir B2'!C116)-AE$2","v":167.20605953052006},{"$f":"IF($AA$7=0,'Reservoir B1'!C605,'Reservoir B2'!C490)-AF$2","v":169.03661123871024},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD118)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD492)","v":" "},null,null,51]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D33+D40+D46+D57","v":{"$error":"#REF!"}},{"$f":"E33+E40+E46+E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E115, 'Reservoir B2'!E117)","v":18.959632930970802},{"$f":"IF($AA$7=0,'Reservoir B1'!E606, 'Reservoir B2'!E491)","v":38.93948775270372},{"$f":"IF($AA$7=0,'Reservoir B1'!C115,'Reservoir B2'!C117)-AE$2","v":167.13467631190946},{"$f":"IF($AA$7=0,'Reservoir B1'!C606,'Reservoir B2'!C491)-AF$2","v":169.00053826446572},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD119)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD493)","v":" "},null,null,52]
[null,"Permitting","$",{"$f":"'LCOE Binary'!O35*1000000","v":1680000},{"$f":"'LCOE Binary'!S35*1000000","v":1495000},-0.11011904761904762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E116, 'Reservoir B2'!E118)","v":18.93913111801271},{"$f":"IF($AA$7=0,'Reservoir B1'!E607, 'Reservoir B2'!E492)","v":38.91880865946321},{"$f":"IF($AA$7=0,'Reservoir B1'!C116,'Reservoir B2'!C118)-AE$2","v":167.06332283630661},{"$f":"IF($AA$7=0,'Reservoir B1'!C607,'Reservoir B2'!C492)-AF$2","v":168.96447280542415},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD120)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD494)","v":" "},null,null,53]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Binary'!Q36*1000000","v":29554504.653759252},{"$f":"'LCOE Binary'!U36*1000000","v":13211671.713685757},-0.55297265616646807,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E117, 'Reservoir B2'!E119)","v":18.918612174113797},{"$f":"IF($AA$7=0,'Reservoir B1'!E608, 'Reservoir B2'!E493)","v":38.898119236913089},{"$f":"IF($AA$7=0,'Reservoir B1'!C117,'Reservoir B2'!C119)-AE$2","v":166.99199909131858},{"$f":"IF($AA$7=0,'Reservoir B1'!C608,'Reservoir B2'!C493)-AF$2","v":168.9284148600199},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD121)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD495)","v":" "},null,null,54]
[null,"Total Project Cost","$",{"$f":"D30+D61+D62+D63","v":{"$error":"#REF!"}},{"$f":"E30+E61+E62+E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E118, 'Reservoir B2'!E120)","v":18.898076182702479},{"$f":"IF($AA$7=0,'Reservoir B1'!E609, 'Reservoir B2'!E494)","v":38.877419507633128},{"$f":"IF($AA$7=0,'Reservoir B1'!C118,'Reservoir B2'!C120)-AE$2","v":166.92070506455764},{"$f":"IF($AA$7=0,'Reservoir B1'!C609,'Reservoir B2'!C494)-AF$2","v":168.89236442668761},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD122)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD496)","v":" "},null,null,55]
[null,"O&M Costs",{"$f":"IF(A7=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E119, 'Reservoir B2'!E121)","v":18.877523227059076},{"$f":"IF($AA$7=0,'Reservoir B1'!E610, 'Reservoir B2'!E495)","v":38.856709494183036},{"$f":"IF($AA$7=0,'Reservoir B1'!C119,'Reservoir B2'!C121)-AE$2","v":166.84944074364117},{"$f":"IF($AA$7=0,'Reservoir B1'!C610,'Reservoir B2'!C495)-AF$2","v":168.85632150386226},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD123)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD497)","v":" "},null,null,56]
[null,"Facility Operations Staff","count",{"$f":"'O&M Costs B1'!E26","v":10.120008465533047},{"$f":"'O&M Costs B1'!N26","v":10.912399072646458},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":7.8299401607434718E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E120, 'Reservoir B2'!E122)","v":18.856953390314981},{"$f":"IF($AA$7=0,'Reservoir B1'!E611, 'Reservoir B2'!E496)","v":38.835989219103148},{"$f":"IF($AA$7=0,'Reservoir B1'!C120,'Reservoir B2'!C122)-AE$2","v":166.77820611619177},{"$f":"IF($AA$7=0,'Reservoir B1'!C611,'Reservoir B2'!C496)-AF$2","v":168.82028608997916},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD124)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD498)","v":" "},null,null,57]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H29/1000)","v":816.64581187736326},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q29/1000)","v":889.79035220294702},{"$f":"IF(A7=1,0,(E67-D67)/D67)","v":8.9567030482203672E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E121, 'Reservoir B2'!E123)","v":18.836366755453518},{"$f":"IF($AA$7=0,'Reservoir B1'!E612, 'Reservoir B2'!E497)","v":38.81525870491437},{"$f":"IF($AA$7=0,'Reservoir B1'!C121,'Reservoir B2'!C123)-AE$2","v":166.70700116983713},{"$f":"IF($AA$7=0,'Reservoir B1'!C612,'Reservoir B2'!C497)-AF$2","v":168.78425818347395},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD125)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD499)","v":" "},null,null,58]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H36/1000)","v":1143.0539311442658},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q36/1000)","v":1053.9563215155822},{"$f":"IF(A7=1,0,(E68-D68)/D68)","v":-7.7946986752839842E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E122, 'Reservoir B2'!E124)","v":18.815763405310086},{"$f":"IF($AA$7=0,'Reservoir B1'!E613, 'Reservoir B2'!E498)","v":38.794517974117475},{"$f":"IF($AA$7=0,'Reservoir B1'!C122,'Reservoir B2'!C124)-AE$2","v":166.63582589221014},{"$f":"IF($AA$7=0,'Reservoir B1'!C613,'Reservoir B2'!C498)-AF$2","v":168.74823778278261},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD126)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD500)","v":" "},null,null,59,{"$f":"SUM(AC56:AC68)/12","v":18.928771957520262},{"$f":"SUM(AD56:AD68)/12","v":38.908403759556201}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Binary'!P54","v":1959.6997430216288},{"$f":"'LCOE Binary'!Q54","v":1943.7466737185293},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":-8.1405681456597559E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E123, 'Reservoir B2'!E125)","v":18.795143422571947},{"$f":"IF($AA$7=0,'Reservoir B1'!E614, 'Reservoir B2'!E499)","v":38.773767049193793},{"$f":"IF($AA$7=0,'Reservoir B1'!C123,'Reservoir B2'!C125)-AE$2","v":166.56468027094883},{"$f":"IF($AA$7=0,'Reservoir B1'!C614,'Reservoir B2'!C499)-AF$2","v":168.7122248863414},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD127)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD501)","v":" "},null,null,60]
[null,"Well, Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H78/1000)","v":1455.1097998995494},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q78/1000)","v":470.2416999978052},{"$f":"IF(A$7=1,0,(E70-D70)/D70)","v":-0.67683421551399947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E124, 'Reservoir B2'!E126)","v":18.774506889778696},{"$f":"IF($AA$7=0,'Reservoir B1'!E615, 'Reservoir B2'!E500)","v":38.753005952605456},{"$f":"IF($AA$7=0,'Reservoir B1'!C124,'Reservoir B2'!C126)-AE$2","v":166.49356429369638},{"$f":"IF($AA$7=0,'Reservoir B1'!C615,'Reservoir B2'!C500)-AF$2","v":168.67621949258697},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD128)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD502)","v":" "},null,null,61]
[null,"EGS Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H59/1000)","v":796.07978580221118},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q59/1000)","v":392.01052968452007},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":-0.50757381775560317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"IF($AA$7=0,'Reservoir B1'!E125, 'Reservoir B2'!E127)","v":18.753853889322517},{"$f":"IF($AA$7=0,'Reservoir B1'!E616, 'Reservoir B2'!E501)","v":38.732234706794735},{"$f":"IF($AA$7=0,'Reservoir B1'!C125,'Reservoir B2'!C127)-AE$2","v":166.42247794810112},{"$f":"IF($AA$7=0,'Reservoir B1'!C616,'Reservoir B2'!C501)-AF$2","v":168.64022159995622},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD129)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD503)","v":" "},null,null,62]
[null,"Other Field Non-Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H79/1000-D71)","v":491.361631613849},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q79/1000-E71)","v":351.40835181371938},{"$f":"IF(A$7=1,0,(E72-D72)/D72)","v":-0.28482744845270302}]
[null,"Field Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H28/1000)","v":112.59196514971565},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q28/1000)","v":116.09919753306941},{"$f":"IF(A$7=1,0,(E73-D73)/D73)","v":3.1149934888250099E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB71+1/12","v":5.2499999999999982},{"$f":"IF($AA$7=0,'Reservoir B1'!E126, 'Reservoir B2'!E128)","v":18.733184503448228},{"$f":"IF($AA$7=0,'Reservoir B1'!E617, 'Reservoir B2'!E502)","v":38.711453334183922},{"$f":"IF($AA$7=0,'Reservoir B1'!C126,'Reservoir B2'!C128)-AE$2","v":166.35142122181651},{"$f":"IF($AA$7=0,'Reservoir B1'!C617,'Reservoir B2'!C502)-AF$2","v":168.60423120688642},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD130)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD504)","v":" "},null,null,63]
[null,"Total Field O&M","$K",{"$f":"'LCOE Binary'!P52+'LCOE Binary'!P53","v":2855.143182465325},{"$f":"'LCOE Binary'!Q52+'LCOE Binary'!Q53","v":1329.759779029114},{"$f":"IF(D74=0,0,(E74-D74)/D74)","v":-0.53425811104824916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"IF($AA$7=0,'Reservoir B1'!E127, 'Reservoir B2'!E129)","v":18.712498814253408},{"$f":"IF($AA$7=0,'Reservoir B1'!E618, 'Reservoir B2'!E503)","v":38.690661857176607},{"$f":"IF($AA$7=0,'Reservoir B1'!C127,'Reservoir B2'!C129)-AE$2","v":166.28039410250119},{"$f":"IF($AA$7=0,'Reservoir B1'!C618,'Reservoir B2'!C503)-AF$2","v":168.56824831181521},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD131)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD505)","v":" "},null,null,64]
[null,"Taxes & Insurance","$K",{"$f":"'LCOE Binary'!P55","v":1489.2257942492963},{"$f":"'LCOE Binary'!Q55","v":1031.7341222161426},{"$f":"IF(D75=0,0,(E75-D75)/D75)","v":-0.30720101263339361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E128, 'Reservoir B2'!E130)","v":18.691796903688829},{"$f":"IF($AA$7=0,'Reservoir B1'!E619, 'Reservoir B2'!E504)","v":38.669860298156216},{"$f":"IF($AA$7=0,'Reservoir B1'!C128,'Reservoir B2'!C130)-AE$2","v":166.20939657781892},{"$f":"IF($AA$7=0,'Reservoir B1'!C619,'Reservoir B2'!C504)-AF$2","v":168.53227291318046},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD132)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD506)","v":" "},null,null,65]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Binary'!P56","v":6304.0687197362495},{"$f":"'LCOE Binary'!Q56","v":4305.2405749637855},{"$f":"IF(D76=0,0,(E76-D76)/D76)","v":-0.3170695361417461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"IF($AA$7=0,'Reservoir B1'!E129, 'Reservoir B2'!E131)","v":18.671078853558271},{"$f":"IF($AA$7=0,'Reservoir B1'!E620, 'Reservoir B2'!E505)","v":38.649048679486711},{"$f":"IF($AA$7=0,'Reservoir B1'!C129,'Reservoir B2'!C131)-AE$2","v":166.1384286354386},{"$f":"IF($AA$7=0,'Reservoir B1'!C620,'Reservoir B2'!C505)-AF$2","v":168.49630500942044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD133)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD507)","v":" "},null,null,66]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I32*'LCOE Binary'!P58/100)/1000","v":897.6099583805933},{"$f":"('LCOE Binary'!I48/100*'LCOE Binary'!Q58)/1000","v":615.56663073988875},{"$f":"IF(D77=0,0,(E77-D77)/D77)","v":-0.31421590748563877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB76+1/12","v":5.5833333333333304},{"$f":"IF($AA$7=0,'Reservoir B1'!E130, 'Reservoir B2'!E132)","v":18.650344745519121},{"$f":"IF($AA$7=0,'Reservoir B1'!E621, 'Reservoir B2'!E506)","v":38.628227023512721},{"$f":"IF($AA$7=0,'Reservoir B1'!C130,'Reservoir B2'!C132)-AE$2","v":166.06749026303427},{"$f":"IF($AA$7=0,'Reservoir B1'!C621,'Reservoir B2'!C506)-AF$2","v":168.46034459897368},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD134)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD508)","v":" "},null,null,67]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q74","v":0},{"$f":"'LCOE Binary'!R74","v":0},{"$f":"IF(D78=0,0,(E78-D78)/D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"IF($AA$7=0,'Reservoir B1'!E131, 'Reservoir B2'!E133)","v":18.629594661082098},{"$f":"IF($AA$7=0,'Reservoir B1'!E622, 'Reservoir B2'!E507)","v":38.607395352559386},{"$f":"IF($AA$7=0,'Reservoir B1'!C131,'Reservoir B2'!C133)-AE$2","v":165.9965814482851},{"$f":"IF($AA$7=0,'Reservoir B1'!C622,'Reservoir B2'!C507)-AF$2","v":168.42439168027909},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD135)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD509)","v":" "},null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E132, 'Reservoir B2'!E134)","v":18.608828681612003},{"$f":"IF($AA$7=0,'Reservoir B1'!E623, 'Reservoir B2'!E508)","v":38.586553688932227},{"$f":"IF($AA$7=0,'Reservoir B1'!C132,'Reservoir B2'!C134)-AE$2","v":165.92570217887541},{"$f":"IF($AA$7=0,'Reservoir B1'!C623,'Reservoir B2'!C508)-AF$2","v":168.38844625177592},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD136)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD510)","v":" "},null,null,69]
[null,"EGS Scenario Definition",{"$f":"IF(C77=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"IF($AA$7=0,'Reservoir B1'!E133, 'Reservoir B2'!E135)","v":18.588046888327359},{"$f":"IF($AA$7=0,'Reservoir B1'!E624, 'Reservoir B2'!E509)","v":38.565702054917246},{"$f":"IF($AA$7=0,'Reservoir B1'!C133,'Reservoir B2'!C135)-AE$2","v":165.85485244249466},{"$f":"IF($AA$7=0,'Reservoir B1'!C624,'Reservoir B2'!C509)-AF$2","v":168.35250831190368},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD137)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD511)","v":" "},null,null,70]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E134, 'Reservoir B2'!E136)","v":18.567249362300689},{"$f":"IF($AA$7=0,'Reservoir B1'!E625, 'Reservoir B2'!E510)","v":38.544840472781082},{"$f":"IF($AA$7=0,'Reservoir B1'!C134,'Reservoir B2'!C136)-AE$2","v":165.78403222683738},{"$f":"IF($AA$7=0,'Reservoir B1'!C625,'Reservoir B2'!C510)-AF$2","v":168.31657785910224},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD138)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD512)","v":" "},null,null,71,{"$f":"SUM(AC69:AC81)/12","v":18.681343967955264},{"$f":"SUM(AD69:AD81)/12","v":38.659395872525003}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"IF($AA$7=0,'Reservoir B1'!E135, 'Reservoir B2'!E137)","v":18.546436184459218},{"$f":"IF($AA$7=0,'Reservoir B1'!E626, 'Reservoir B2'!E511)","v":38.52396896477098},{"$f":"IF($AA$7=0,'Reservoir B1'!C135,'Reservoir B2'!C137)-AE$2","v":165.71324151960332},{"$f":"IF($AA$7=0,'Reservoir B1'!C626,'Reservoir B2'!C511)-AF$2","v":168.28065489181179},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD139)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD513)","v":" "},null,null,72]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E136, 'Reservoir B2'!E138)","v":18.525607435584323},{"$f":"IF($AA$7=0,'Reservoir B1'!E627, 'Reservoir B2'!E512)","v":38.503087553114383},{"$f":"IF($AA$7=0,'Reservoir B1'!C136,'Reservoir B2'!C138)-AE$2","v":165.64248030849726},{"$f":"IF($AA$7=0,'Reservoir B1'!C627,'Reservoir B2'!C512)-AF$2","v":168.24473940847287},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD140)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD514)","v":" "},null,null,73]
[{"$f":"'Input A1'!A75","v":1},"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"IF($AA$7=0,'Reservoir B1'!E137, 'Reservoir B2'!E139)","v":18.50476319631224},{"$f":"IF($AA$7=0,'Reservoir B1'!E628, 'Reservoir B2'!E513)","v":38.482196260019641},{"$f":"IF($AA$7=0,'Reservoir B1'!C137,'Reservoir B2'!C139)-AE$2","v":165.57174858122914},{"$f":"IF($AA$7=0,'Reservoir B1'!C628,'Reservoir B2'!C513)-AF$2","v":168.2088314075263},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD141)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD515)","v":" "},null,null,74]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":18.010659954870562},{"$f":"'Summary A1'!J207","v":71.582158482323166},{"$f":"IF(D85=0,\"NA\",(E85-D85)/D85)","v":2.9744328448644906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E138, 'Reservoir B2'!E140)","v":18.483903547133966},{"$f":"IF($AA$7=0,'Reservoir B1'!E629, 'Reservoir B2'!E514)","v":38.461295107675838},{"$f":"IF($AA$7=0,'Reservoir B1'!C138,'Reservoir B2'!C140)-AE$2","v":165.50104632551407},{"$f":"IF($AA$7=0,'Reservoir B1'!C629,'Reservoir B2'!C514)-AF$2","v":168.17293088741329},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD142)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD516)","v":" "},null,null,75]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"IF($AA$7=0,'Reservoir B1'!E139, 'Reservoir B2'!E141)","v":18.463028568395522},{"$f":"IF($AA$7=0,'Reservoir B1'!E630, 'Reservoir B2'!E515)","v":38.440384118252148},{"$f":"IF($AA$7=0,'Reservoir B1'!C139,'Reservoir B2'!C141)-AE$2","v":165.4303735290722},{"$f":"IF($AA$7=0,'Reservoir B1'!C630,'Reservoir B2'!C515)-AF$2","v":168.13703784657528},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD143)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD517)","v":" "},null,null,76]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(A88=1,\"NA\",(E87-D87)/D87)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E140, 'Reservoir B2'!E142)","v":18.44213834029815},{"$f":"IF($AA$7=0,'Reservoir B1'!E631, 'Reservoir B2'!E516)","v":38.419463313898461},{"$f":"IF($AA$7=0,'Reservoir B1'!C140,'Reservoir B2'!C142)-AE$2","v":165.35973017962885},{"$f":"IF($AA$7=0,'Reservoir B1'!C631,'Reservoir B2'!C516)-AF$2","v":168.10115228345413},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD144)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD518)","v":" "},null,null,77]
[{"$f":"'Input A1'!A267","v":0},"Subsurface HX Surface Area","sq m",{"$f":"'Summary A1'!H149","v":" "},{"$f":"'Summary A1'!J149","v":" "},{"$f":"IF(C87=0,\"NA\",(E88-D88)/D88)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"IF($AA$7=0,'Reservoir B1'!E141, 'Reservoir B2'!E143)","v":18.421232942898619},{"$f":"IF($AA$7=0,'Reservoir B1'!E632, 'Reservoir B2'!E517)","v":38.398532716745656},{"$f":"IF($AA$7=0,'Reservoir B1'!C141,'Reservoir B2'!C143)-AE$2","v":165.28911626491444},{"$f":"IF($AA$7=0,'Reservoir B1'!C632,'Reservoir B2'!C517)-AF$2","v":168.06527419649194},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD145)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD519)","v":" "},null,null,78]
[null,"Time to Plant Design Temperature","yr",{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!F25,'Reservoir B2'!F54))","v":4.7455657561463749},{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!H25,'Reservoir B2'!H54))","v":3.8095907066856385},{"$f":"IF(D89=\"NA\",\"NA\",E89-D89)","v":-0.9359750494607364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E142, 'Reservoir B2'!E144)","v":18.400312456109084},{"$f":"IF($AA$7=0,'Reservoir B1'!E633, 'Reservoir B2'!E518)","v":38.377592348905083},{"$f":"IF($AA$7=0,'Reservoir B1'!C142,'Reservoir B2'!C144)-AE$2","v":165.21853177266451},{"$f":"IF($AA$7=0,'Reservoir B1'!C633,'Reservoir B2'!C518)-AF$2","v":168.02940358413122},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD146)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD520)","v":" "},null,null,79]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},{"$f":"E90-D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"IF($AA$7=0,'Reservoir B1'!E143, 'Reservoir B2'!E145)","v":18.379376959697623},{"$f":"IF($AA$7=0,'Reservoir B1'!E634, 'Reservoir B2'!E519)","v":38.356642232468346},{"$f":"IF($AA$7=0,'Reservoir B1'!C143,'Reservoir B2'!C145)-AE$2","v":165.14797669061966},{"$f":"IF($AA$7=0,'Reservoir B1'!C634,'Reservoir B2'!C519)-AF$2","v":167.99354044481473},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD147)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD521)","v":" "},null,null,80]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(OR(D91=\"NA\",E91=\"NA\"),\"NA\",E91-D91)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E144, 'Reservoir B2'!E146)","v":18.358426533288121},{"$f":"IF($AA$7=0,'Reservoir B1'!E635, 'Reservoir B2'!E520)","v":38.335682389508271},{"$f":"IF($AA$7=0,'Reservoir B1'!C144,'Reservoir B2'!C146)-AE$2","v":165.07745100652568},{"$f":"IF($AA$7=0,'Reservoir B1'!C635,'Reservoir B2'!C520)-AF$2","v":167.95768477698559},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD148)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD522)","v":" "},null,null,81]
[null,"# of Reservoirs Used",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E92-D92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"IF($AA$7=0,'Reservoir B1'!E145, 'Reservoir B2'!E147)","v":18.337461256360715},{"$f":"IF($AA$7=0,'Reservoir B1'!E636, 'Reservoir B2'!E521)","v":38.314712842078073},{"$f":"IF($AA$7=0,'Reservoir B1'!C145,'Reservoir B2'!C147)-AE$2","v":165.00695470813341},{"$f":"IF($AA$7=0,'Reservoir B1'!C636,'Reservoir B2'!C521)-AF$2","v":167.92183657908726},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD149)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD523)","v":" "},null,null,82]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"IF(A88=0,'Reservoir B1'!C423,'Reservoir B2'!C425)","v":158.34324838761333},{"$f":"IF(A88=0,'Reservoir B1'!C914,'Reservoir B2'!C799)","v":162.35384153695904},{"$f":"E93-D93","v":4.0105931493457092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E146, 'Reservoir B2'!E148)","v":18.316481208251616},{"$f":"IF($AA$7=0,'Reservoir B1'!E637, 'Reservoir B2'!E522)","v":38.293733612211525},{"$f":"IF($AA$7=0,'Reservoir B1'!C146,'Reservoir B2'!C148)-AE$2","v":164.9364877831988},{"$f":"IF($AA$7=0,'Reservoir B1'!C637,'Reservoir B2'!C522)-AF$2","v":167.8859958495635},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD150)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD524)","v":" "},null,null,83,{"$f":"SUM(AC82:AC93)/12","v":18.431597385732434},{"$f":"SUM(AD82:AD93)/12","v":38.408940954970696}]
[null,"Plant Output at 30 yr","MW",{"$f":"IF(A88=0,'Reservoir B1'!E423,'Reservoir B2'!E425)","v":14.910333650494989},{"$f":"IF(A88=0,'Reservoir B1'!E914,'Reservoir B2'!E799)","v":32.183902958493114},{"$f":"(E94-D94)/D94","v":1.1584964973218208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"IF($AA$7=0,'Reservoir B1'!E147, 'Reservoir B2'!E149)","v":18.295486468153779},{"$f":"IF($AA$7=0,'Reservoir B1'!E638, 'Reservoir B2'!E523)","v":38.272744721923225},{"$f":"IF($AA$7=0,'Reservoir B1'!C147,'Reservoir B2'!C149)-AE$2","v":164.8660502194829},{"$f":"IF($AA$7=0,'Reservoir B1'!C638,'Reservoir B2'!C523)-AF$2","v":167.85016258685837},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD151)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD525)","v":" "},null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E148, 'Reservoir B2'!E150)","v":18.274477115116685},{"$f":"IF($AA$7=0,'Reservoir B1'!E639, 'Reservoir B2'!E524)","v":38.251746193208525},{"$f":"IF($AA$7=0,'Reservoir B1'!C148,'Reservoir B2'!C150)-AE$2","v":164.7956420047519},{"$f":"IF($AA$7=0,'Reservoir B1'!C639,'Reservoir B2'!C524)-AF$2","v":167.81433678941633},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD152)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD526)","v":" "},null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"IF($AA$7=0,'Reservoir B1'!E149, 'Reservoir B2'!E151)","v":18.25345322804662},{"$f":"IF($AA$7=0,'Reservoir B1'!E640, 'Reservoir B2'!E525)","v":38.2307380480433},{"$f":"IF($AA$7=0,'Reservoir B1'!C149,'Reservoir B2'!C151)-AE$2","v":164.72526312677701},{"$f":"IF($AA$7=0,'Reservoir B1'!C640,'Reservoir B2'!C525)-AF$2","v":167.77851845568208},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD153)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD527)","v":" "},null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E150, 'Reservoir B2'!E152)","v":18.232414885706927},{"$f":"IF($AA$7=0,'Reservoir B1'!E641, 'Reservoir B2'!E526)","v":38.20972030838432},{"$f":"IF($AA$7=0,'Reservoir B1'!C150,'Reservoir B2'!C152)-AE$2","v":164.65491357333462},{"$f":"IF($AA$7=0,'Reservoir B1'!C641,'Reservoir B2'!C526)-AF$2","v":167.74270758410069},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD154)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD528)","v":" "},null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"IF($AA$7=0,'Reservoir B1'!E151, 'Reservoir B2'!E153)","v":18.211362166718192},{"$f":"IF($AA$7=0,'Reservoir B1'!E642, 'Reservoir B2'!E527)","v":38.188692996169003},{"$f":"IF($AA$7=0,'Reservoir B1'!C151,'Reservoir B2'!C153)-AE$2","v":164.58459333220617},{"$f":"IF($AA$7=0,'Reservoir B1'!C642,'Reservoir B2'!C527)-AF$2","v":167.70690417311755},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD155)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD529)","v":" "},null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E152, 'Reservoir B2'!E154)","v":18.190295149558327},{"$f":"IF($AA$7=0,'Reservoir B1'!E643, 'Reservoir B2'!E528)","v":38.167656133315532},{"$f":"IF($AA$7=0,'Reservoir B1'!C152,'Reservoir B2'!C154)-AE$2","v":164.51430239117818},{"$f":"IF($AA$7=0,'Reservoir B1'!C643,'Reservoir B2'!C528)-AF$2","v":167.67110822117837},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD156)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD530)","v":" "},null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"IF($AA$7=0,'Reservoir B1'!E153, 'Reservoir B2'!E155)","v":18.169213912562739},{"$f":"IF($AA$7=0,'Reservoir B1'!E644, 'Reservoir B2'!E529)","v":38.146609741722934},{"$f":"IF($AA$7=0,'Reservoir B1'!C153,'Reservoir B2'!C155)-AE$2","v":164.44404073804228},{"$f":"IF($AA$7=0,'Reservoir B1'!C644,'Reservoir B2'!C529)-AF$2","v":167.63531972672916},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD157)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD531)","v":" "},null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E154, 'Reservoir B2'!E156)","v":18.148118533924645},{"$f":"IF($AA$7=0,'Reservoir B1'!E645, 'Reservoir B2'!E530)","v":38.125553843270865},{"$f":"IF($AA$7=0,'Reservoir B1'!C154,'Reservoir B2'!C156)-AE$2","v":164.37380836059521},{"$f":"IF($AA$7=0,'Reservoir B1'!C645,'Reservoir B2'!C530)-AF$2","v":167.59953868821631},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD158)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD532)","v":" "},null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"IF($AA$7=0,'Reservoir B1'!E155, 'Reservoir B2'!E157)","v":18.127009091695257},{"$f":"IF($AA$7=0,'Reservoir B1'!E646, 'Reservoir B2'!E531)","v":38.104488459819784},{"$f":"IF($AA$7=0,'Reservoir B1'!C155,'Reservoir B2'!C157)-AE$2","v":164.30360524663874},{"$f":"IF($AA$7=0,'Reservoir B1'!C646,'Reservoir B2'!C531)-AF$2","v":167.56376510408649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD159)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD533)","v":" "},null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E156, 'Reservoir B2'!E158)","v":18.105885663783621},{"$f":"IF($AA$7=0,'Reservoir B1'!E647, 'Reservoir B2'!E532)","v":38.08341361321105},{"$f":"IF($AA$7=0,'Reservoir B1'!C156,'Reservoir B2'!C158)-AE$2","v":164.23343138397973},{"$f":"IF($AA$7=0,'Reservoir B1'!C647,'Reservoir B2'!C532)-AF$2","v":167.52799897278666},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD160)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD534)","v":" "},null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"IF($AA$7=0,'Reservoir B1'!E157, 'Reservoir B2'!E159)","v":18.084748327957136},{"$f":"IF($AA$7=0,'Reservoir B1'!E648, 'Reservoir B2'!E533)","v":38.062329325266596},{"$f":"IF($AA$7=0,'Reservoir B1'!C157,'Reservoir B2'!C159)-AE$2","v":164.16328676043017},{"$f":"IF($AA$7=0,'Reservoir B1'!C648,'Reservoir B2'!C533)-AF$2","v":167.49224029276419},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD161)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD535)","v":" "},null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E158, 'Reservoir B2'!E160)","v":18.063597161841969},{"$f":"IF($AA$7=0,'Reservoir B1'!E649, 'Reservoir B2'!E534)","v":38.041235617789567},{"$f":"IF($AA$7=0,'Reservoir B1'!C158,'Reservoir B2'!C160)-AE$2","v":164.0931713638071},{"$f":"IF($AA$7=0,'Reservoir B1'!C649,'Reservoir B2'!C534)-AF$2","v":167.45648906246674},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD162)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD536)","v":" "},null,null,95,{"$f":"SUM(AC94:AC105)/12","v":18.17967180875549},{"$f":"SUM(AD94:AD105)/12","v":38.157077416843727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"IF($AA$7=0,'Reservoir B1'!E159, 'Reservoir B2'!E161)","v":18.042432242922345},{"$f":"IF($AA$7=0,'Reservoir B1'!E650, 'Reservoir B2'!E535)","v":38.020132512563642},{"$f":"IF($AA$7=0,'Reservoir B1'!C159,'Reservoir B2'!C161)-AE$2","v":164.02308518193263},{"$f":"IF($AA$7=0,'Reservoir B1'!C650,'Reservoir B2'!C535)-AF$2","v":167.42074528034226},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD163)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD537)","v":" "},null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E160, 'Reservoir B2'!E162)","v":18.021253648541716},{"$f":"IF($AA$7=0,'Reservoir B1'!E651, 'Reservoir B2'!E536)","v":37.999020031353403},{"$f":"IF($AA$7=0,'Reservoir B1'!C160,'Reservoir B2'!C162)-AE$2","v":163.95302820263393},{"$f":"IF($AA$7=0,'Reservoir B1'!C651,'Reservoir B2'!C536)-AF$2","v":167.38500894483906},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD164)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD538)","v":" "},null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E161, 'Reservoir B2'!E163)","v":18.000061455902411},{"$f":"IF($AA$7=0,'Reservoir B1'!E652, 'Reservoir B2'!E537)","v":37.977898195904245},{"$f":"IF($AA$7=0,'Reservoir B1'!C161,'Reservoir B2'!C163)-AE$2","v":163.88300041374328},{"$f":"IF($AA$7=0,'Reservoir B1'!C652,'Reservoir B2'!C537)-AF$2","v":167.34928005440577},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD165)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD539)","v":" "},null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E162, 'Reservoir B2'!E164)","v":17.97885574206575},{"$f":"IF($AA$7=0,'Reservoir B1'!E653, 'Reservoir B2'!E538)","v":37.956767027942405},{"$f":"IF($AA$7=0,'Reservoir B1'!C162,'Reservoir B2'!C164)-AE$2","v":163.81300180309799},{"$f":"IF($AA$7=0,'Reservoir B1'!C653,'Reservoir B2'!C538)-AF$2","v":167.3135586074913},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD166)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD540)","v":" "},null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E163, 'Reservoir B2'!E165)","v":17.957636583952542},{"$f":"IF($AA$7=0,'Reservoir B1'!E654, 'Reservoir B2'!E539)","v":37.935626549175183},{"$f":"IF($AA$7=0,'Reservoir B1'!C163,'Reservoir B2'!C165)-AE$2","v":163.74303235854046},{"$f":"IF($AA$7=0,'Reservoir B1'!C654,'Reservoir B2'!C539)-AF$2","v":167.27784460254495},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD167)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD541)","v":" "},null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E164, 'Reservoir B2'!E166)","v":17.936404058343143},{"$f":"IF($AA$7=0,'Reservoir B1'!E655, 'Reservoir B2'!E540)","v":37.914476781290539},{"$f":"IF($AA$7=0,'Reservoir B1'!C164,'Reservoir B2'!C166)-AE$2","v":163.67309206791816},{"$f":"IF($AA$7=0,'Reservoir B1'!C655,'Reservoir B2'!C540)-AF$2","v":167.24213803801629},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD168)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD542)","v":" "},null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E165, 'Reservoir B2'!E167)","v":17.915158241877318},{"$f":"IF($AA$7=0,'Reservoir B1'!E656, 'Reservoir B2'!E541)","v":37.893317745957503},{"$f":"IF($AA$7=0,'Reservoir B1'!C165,'Reservoir B2'!C167)-AE$2","v":163.60318091908363},{"$f":"IF($AA$7=0,'Reservoir B1'!C656,'Reservoir B2'!C541)-AF$2","v":167.20643891235525},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD169)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD543)","v":" "},null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E166, 'Reservoir B2'!E168)","v":17.893899211055007},{"$f":"IF($AA$7=0,'Reservoir B1'!E657, 'Reservoir B2'!E542)","v":37.872149464825931},{"$f":"IF($AA$7=0,'Reservoir B1'!C166,'Reservoir B2'!C168)-AE$2","v":163.53329889989445},{"$f":"IF($AA$7=0,'Reservoir B1'!C657,'Reservoir B2'!C542)-AF$2","v":167.17074722401205},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD170)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD544)","v":" "},null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E167, 'Reservoir B2'!E169)","v":17.872627042235997},{"$f":"IF($AA$7=0,'Reservoir B1'!E658, 'Reservoir B2'!E543)","v":37.850971959526589},{"$f":"IF($AA$7=0,'Reservoir B1'!C167,'Reservoir B2'!C169)-AE$2","v":163.46344599821327},{"$f":"IF($AA$7=0,'Reservoir B1'!C658,'Reservoir B2'!C543)-AF$2","v":167.13506297143726},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD171)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD545)","v":" "},null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E168, 'Reservoir B2'!E170)","v":17.851341811640388},{"$f":"IF($AA$7=0,'Reservoir B1'!E659, 'Reservoir B2'!E544)","v":37.829785251671417},{"$f":"IF($AA$7=0,'Reservoir B1'!C168,'Reservoir B2'!C170)-AE$2","v":163.39362220190779},{"$f":"IF($AA$7=0,'Reservoir B1'!C659,'Reservoir B2'!C544)-AF$2","v":167.09938615308175},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD172)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD546)","v":" "},null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E169, 'Reservoir B2'!E171)","v":17.830043595348521},{"$f":"IF($AA$7=0,'Reservoir B1'!E660, 'Reservoir B2'!E545)","v":37.808589362852864},{"$f":"IF($AA$7=0,'Reservoir B1'!C169,'Reservoir B2'!C171)-AE$2","v":163.32382749885076},{"$f":"IF($AA$7=0,'Reservoir B1'!C660,'Reservoir B2'!C545)-AF$2","v":167.06371676739673},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD173)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD547)","v":" "},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E170, 'Reservoir B2'!E172)","v":17.808732469301315},{"$f":"IF($AA$7=0,'Reservoir B1'!E661, 'Reservoir B2'!E546)","v":37.787384314644598},{"$f":"IF($AA$7=0,'Reservoir B1'!C170,'Reservoir B2'!C172)-AE$2","v":163.25406187692002},{"$f":"IF($AA$7=0,'Reservoir B1'!C661,'Reservoir B2'!C546)-AF$2","v":167.02805481283372},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD174)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD548)","v":" "},null,null,107,{"$f":"SUM(AC106:AC117)/12","v":17.925703841932201},{"$f":"SUM(AD106:AD117)/12","v":37.903843266475697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E171, 'Reservoir B2'!E173)","v":17.78740850930069},{"$f":"IF($AA$7=0,'Reservoir B1'!E662, 'Reservoir B2'!E547)","v":37.766170128601182},{"$f":"IF($AA$7=0,'Reservoir B1'!C171,'Reservoir B2'!C173)-AE$2","v":163.18432532399839},{"$f":"IF($AA$7=0,'Reservoir B1'!C662,'Reservoir B2'!C547)-AF$2","v":166.99240028784459},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD175)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD549)","v":" "},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E172, 'Reservoir B2'!E174)","v":17.766071791009118},{"$f":"IF($AA$7=0,'Reservoir B1'!E663, 'Reservoir B2'!E548)","v":37.744946826258555},{"$f":"IF($AA$7=0,'Reservoir B1'!C172,'Reservoir B2'!C174)-AE$2","v":163.11461782797383},{"$f":"IF($AA$7=0,'Reservoir B1'!C663,'Reservoir B2'!C548)-AF$2","v":166.9567531908815},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD176)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD550)","v":" "},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E173, 'Reservoir B2'!E175)","v":17.744722389950368},{"$f":"IF($AA$7=0,'Reservoir B1'!E664, 'Reservoir B2'!E549)","v":37.723714429133011},{"$f":"IF($AA$7=0,'Reservoir B1'!C173,'Reservoir B2'!C175)-AE$2","v":163.04493937673928},{"$f":"IF($AA$7=0,'Reservoir B1'!C664,'Reservoir B2'!C549)-AF$2","v":166.92111352039694},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD177)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD551)","v":" "},null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E174, 'Reservoir B2'!E176)","v":17.723360381509398},{"$f":"IF($AA$7=0,'Reservoir B1'!E665, 'Reservoir B2'!E550)","v":37.702472958722097},{"$f":"IF($AA$7=0,'Reservoir B1'!C174,'Reservoir B2'!C176)-AE$2","v":162.97528995819275},{"$f":"IF($AA$7=0,'Reservoir B1'!C665,'Reservoir B2'!C550)-AF$2","v":166.88548127484373},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD178)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD552)","v":" "},null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E175, 'Reservoir B2'!E177)","v":17.701985840932544},{"$f":"IF($AA$7=0,'Reservoir B1'!E666, 'Reservoir B2'!E551)","v":37.68122243650469},{"$f":"IF($AA$7=0,'Reservoir B1'!C175,'Reservoir B2'!C177)-AE$2","v":162.90566956023727},{"$f":"IF($AA$7=0,'Reservoir B1'!C666,'Reservoir B2'!C551)-AF$2","v":166.849856452675},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD179)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD553)","v":" "},null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E176, 'Reservoir B2'!E178)","v":17.68059884332796},{"$f":"IF($AA$7=0,'Reservoir B1'!E667, 'Reservoir B2'!E552)","v":37.659962883940352},{"$f":"IF($AA$7=0,'Reservoir B1'!C176,'Reservoir B2'!C178)-AE$2","v":162.83607817078095},{"$f":"IF($AA$7=0,'Reservoir B1'!C667,'Reservoir B2'!C552)-AF$2","v":166.81423905234422},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD180)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD554)","v":" "},null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E177, 'Reservoir B2'!E179)","v":17.659199463665264},{"$f":"IF($AA$7=0,'Reservoir B1'!E668, 'Reservoir B2'!E553)","v":37.63869432246959},{"$f":"IF($AA$7=0,'Reservoir B1'!C177,'Reservoir B2'!C179)-AE$2","v":162.76651577773688},{"$f":"IF($AA$7=0,'Reservoir B1'!C668,'Reservoir B2'!C553)-AF$2","v":166.77862907230519},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD181)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD555)","v":" "},null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E178, 'Reservoir B2'!E180)","v":17.637787776776175},{"$f":"IF($AA$7=0,'Reservoir B1'!E669, 'Reservoir B2'!E554)","v":37.617416773514314},{"$f":"IF($AA$7=0,'Reservoir B1'!C178,'Reservoir B2'!C180)-AE$2","v":162.69698236902326},{"$f":"IF($AA$7=0,'Reservoir B1'!C669,'Reservoir B2'!C554)-AF$2","v":166.743026511012},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD182)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD556)","v":" "},null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E179, 'Reservoir B2'!E181)","v":17.616363857354798},{"$f":"IF($AA$7=0,'Reservoir B1'!E670, 'Reservoir B2'!E555)","v":37.596130258477366},{"$f":"IF($AA$7=0,'Reservoir B1'!C179,'Reservoir B2'!C181)-AE$2","v":162.62747793256327},{"$f":"IF($AA$7=0,'Reservoir B1'!C670,'Reservoir B2'!C555)-AF$2","v":166.70743136691908},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD183)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD557)","v":" "},null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E180, 'Reservoir B2'!E182)","v":17.594927779957032},{"$f":"IF($AA$7=0,'Reservoir B1'!E671, 'Reservoir B2'!E556)","v":37.574834798742607},{"$f":"IF($AA$7=0,'Reservoir B1'!C180,'Reservoir B2'!C182)-AE$2","v":162.55800245628512},{"$f":"IF($AA$7=0,'Reservoir B1'!C671,'Reservoir B2'!C556)-AF$2","v":166.67184363848119},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD184)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD558)","v":" "},null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E181, 'Reservoir B2'!E183)","v":17.57347961900172},{"$f":"IF($AA$7=0,'Reservoir B1'!E672, 'Reservoir B2'!E557)","v":37.553530415674842},{"$f":"IF($AA$7=0,'Reservoir B1'!C181,'Reservoir B2'!C183)-AE$2","v":162.48855592812211},{"$f":"IF($AA$7=0,'Reservoir B1'!C672,'Reservoir B2'!C557)-AF$2","v":166.63626332415339},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD185)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD559)","v":" "},null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E182, 'Reservoir B2'!E184)","v":17.552019448770007},{"$f":"IF($AA$7=0,'Reservoir B1'!E673, 'Reservoir B2'!E558)","v":37.532217130620481},{"$f":"IF($AA$7=0,'Reservoir B1'!C182,'Reservoir B2'!C184)-AE$2","v":162.41913833601251},{"$f":"IF($AA$7=0,'Reservoir B1'!C673,'Reservoir B2'!C558)-AF$2","v":166.60069042239107},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD186)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD560)","v":" "},null,null,119,{"$f":"SUM(AC118:AC129)/12","v":17.669827141796254},{"$f":"SUM(AD118:AD129)/12","v":37.649276113554926}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E183, 'Reservoir B2'!E185)","v":17.53054734340612},{"$f":"IF($AA$7=0,'Reservoir B1'!E674, 'Reservoir B2'!E559)","v":37.510894964906278},{"$f":"IF($AA$7=0,'Reservoir B1'!C183,'Reservoir B2'!C185)-AE$2","v":162.3497496678996},{"$f":"IF($AA$7=0,'Reservoir B1'!C674,'Reservoir B2'!C559)-AF$2","v":166.56512493164993},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD187)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD561)","v":" "},null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E184, 'Reservoir B2'!E186)","v":17.509063376917023},{"$f":"IF($AA$7=0,'Reservoir B1'!E675, 'Reservoir B2'!E560)","v":37.489563939840949},{"$f":"IF($AA$7=0,'Reservoir B1'!C184,'Reservoir B2'!C186)-AE$2","v":162.28038991173176},{"$f":"IF($AA$7=0,'Reservoir B1'!C675,'Reservoir B2'!C560)-AF$2","v":166.52956685038606},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD188)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD562)","v":" "},null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E185, 'Reservoir B2'!E187)","v":17.487567623173167},{"$f":"IF($AA$7=0,'Reservoir B1'!E676, 'Reservoir B2'!E561)","v":37.468224076713845},{"$f":"IF($AA$7=0,'Reservoir B1'!C185,'Reservoir B2'!C187)-AE$2","v":162.2110590554623},{"$f":"IF($AA$7=0,'Reservoir B1'!C676,'Reservoir B2'!C561)-AF$2","v":166.49401617705578},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD189)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD563)","v":" "},null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E186, 'Reservoir B2'!E188)","v":17.466060155907975},{"$f":"IF($AA$7=0,'Reservoir B1'!E677, 'Reservoir B2'!E562)","v":37.446875396795271},{"$f":"IF($AA$7=0,'Reservoir B1'!C186,'Reservoir B2'!C188)-AE$2","v":162.14175708704963},{"$f":"IF($AA$7=0,'Reservoir B1'!C677,'Reservoir B2'!C562)-AF$2","v":166.45847291011577},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD190)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD564)","v":" "},null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E187, 'Reservoir B2'!E189)","v":17.444541048718722},{"$f":"IF($AA$7=0,'Reservoir B1'!E678, 'Reservoir B2'!E563)","v":37.425517921337487},{"$f":"IF($AA$7=0,'Reservoir B1'!C187,'Reservoir B2'!C189)-AE$2","v":162.07248399445712},{"$f":"IF($AA$7=0,'Reservoir B1'!C678,'Reservoir B2'!C563)-AF$2","v":166.42293704802304},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD191)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD565)","v":" "},null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E188, 'Reservoir B2'!E190)","v":17.423010375066173},{"$f":"IF($AA$7=0,'Reservoir B1'!E679, 'Reservoir B2'!E564)","v":37.40415167157316},{"$f":"IF($AA$7=0,'Reservoir B1'!C188,'Reservoir B2'!C190)-AE$2","v":162.00323976565321},{"$f":"IF($AA$7=0,'Reservoir B1'!C679,'Reservoir B2'!C564)-AF$2","v":166.38740858923492},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD192)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD566)","v":" "},null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"IF($AA$7=0,'Reservoir B1'!E189, 'Reservoir B2'!E191)","v":17.401468208275016},{"$f":"IF($AA$7=0,'Reservoir B1'!E680, 'Reservoir B2'!E565)","v":37.382776668716232},{"$f":"IF($AA$7=0,'Reservoir B1'!C189,'Reservoir B2'!C191)-AE$2","v":161.93402438861128},{"$f":"IF($AA$7=0,'Reservoir B1'!C680,'Reservoir B2'!C565)-AF$2","v":166.35188753220905},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD193)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD567)","v":" "},null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E190, 'Reservoir B2'!E192)","v":17.379914621533814},{"$f":"IF($AA$7=0,'Reservoir B1'!E681, 'Reservoir B2'!E566)","v":37.36139293396225},{"$f":"IF($AA$7=0,'Reservoir B1'!C190,'Reservoir B2'!C192)-AE$2","v":161.8648378513098},{"$f":"IF($AA$7=0,'Reservoir B1'!C681,'Reservoir B2'!C566)-AF$2","v":166.31637387540337},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD194)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD568)","v":" "},null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"IF($AA$7=0,'Reservoir B1'!E191, 'Reservoir B2'!E193)","v":17.358349687895601},{"$f":"IF($AA$7=0,'Reservoir B1'!E682, 'Reservoir B2'!E567)","v":37.340000488487597},{"$f":"IF($AA$7=0,'Reservoir B1'!C191,'Reservoir B2'!C193)-AE$2","v":161.79568014173219},{"$f":"IF($AA$7=0,'Reservoir B1'!C682,'Reservoir B2'!C567)-AF$2","v":166.28086761727621},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD195)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD569)","v":" "},null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E192, 'Reservoir B2'!E194)","v":17.33677348027749},{"$f":"IF($AA$7=0,'Reservoir B1'!E683, 'Reservoir B2'!E568)","v":37.318599353450125},{"$f":"IF($AA$7=0,'Reservoir B1'!C192,'Reservoir B2'!C194)-AE$2","v":161.72655124786689},{"$f":"IF($AA$7=0,'Reservoir B1'!C683,'Reservoir B2'!C568)-AF$2","v":166.24536875628615},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD196)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD570)","v":" "},null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"IF($AA$7=0,'Reservoir B1'!E193, 'Reservoir B2'!E195)","v":17.315186071461348},{"$f":"IF($AA$7=0,'Reservoir B1'!E684, 'Reservoir B2'!E569)","v":37.297189549988758},{"$f":"IF($AA$7=0,'Reservoir B1'!C193,'Reservoir B2'!C195)-AE$2","v":161.65745115770738},{"$f":"IF($AA$7=0,'Reservoir B1'!C684,'Reservoir B2'!C569)-AF$2","v":166.20987729089214},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD197)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD571)","v":" "},null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+1/12","v":10.916666666666675},{"$f":"IF($AA$7=0,'Reservoir B1'!E194, 'Reservoir B2'!E196)","v":17.29358753409371},{"$f":"IF($AA$7=0,'Reservoir B1'!E685, 'Reservoir B2'!E570)","v":37.275771099223675},{"$f":"IF($AA$7=0,'Reservoir B1'!C194,'Reservoir B2'!C196)-AE$2","v":161.58837985925211},{"$f":"IF($AA$7=0,'Reservoir B1'!C685,'Reservoir B2'!C570)-AF$2","v":166.17439321955342},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD198)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD572)","v":" "},null,null,131,{"$f":"SUM(AC130:AC141)/12","v":17.412172460560512},{"$f":"SUM(AD130:AD141)/12","v":37.393413172082973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E195, 'Reservoir B2'!E197)","v":17.271977940685804},{"$f":"IF($AA$7=0,'Reservoir B1'!E686, 'Reservoir B2'!E571)","v":37.254344022256348},{"$f":"IF($AA$7=0,'Reservoir B1'!C195,'Reservoir B2'!C197)-AE$2","v":161.51933734050453},{"$f":"IF($AA$7=0,'Reservoir B1'!C686,'Reservoir B2'!C571)-AF$2","v":166.13891654072955},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD199)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD573)","v":" "},null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E196, 'Reservoir B2'!E198)","v":17.250357363614285},{"$f":"IF($AA$7=0,'Reservoir B1'!E687, 'Reservoir B2'!E572)","v":37.23290834016926},{"$f":"IF($AA$7=0,'Reservoir B1'!C196,'Reservoir B2'!C198)-AE$2","v":161.4503235894731},{"$f":"IF($AA$7=0,'Reservoir B1'!C687,'Reservoir B2'!C572)-AF$2","v":166.10344725288044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD200)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD574)","v":" "},null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"IF($AA$7=0,'Reservoir B1'!E197, 'Reservoir B2'!E199)","v":17.228725875120713},{"$f":"IF($AA$7=0,'Reservoir B1'!E688, 'Reservoir B2'!E573)","v":37.211464074026921},{"$f":"IF($AA$7=0,'Reservoir B1'!C197,'Reservoir B2'!C199)-AE$2","v":161.38133859417127},{"$f":"IF($AA$7=0,'Reservoir B1'!C688,'Reservoir B2'!C573)-AF$2","v":166.06798535446629},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD201)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD575)","v":" "},null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E198, 'Reservoir B2'!E200)","v":17.207083547312159},{"$f":"IF($AA$7=0,'Reservoir B1'!E689, 'Reservoir B2'!E574)","v":37.190011244874235},{"$f":"IF($AA$7=0,'Reservoir B1'!C198,'Reservoir B2'!C200)-AE$2","v":161.31238234261747},{"$f":"IF($AA$7=0,'Reservoir B1'!C689,'Reservoir B2'!C574)-AF$2","v":166.03253084394765},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD202)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD576)","v":" "},null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"IF($AA$7=0,'Reservoir B1'!E199, 'Reservoir B2'!E201)","v":17.185430452161185},{"$f":"IF($AA$7=0,'Reservoir B1'!E690, 'Reservoir B2'!E575)","v":37.16854987373776},{"$f":"IF($AA$7=0,'Reservoir B1'!C199,'Reservoir B2'!C201)-AE$2","v":161.24345482283516},{"$f":"IF($AA$7=0,'Reservoir B1'!C690,'Reservoir B2'!C575)-AF$2","v":165.99708371978537},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD203)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD577)","v":" "},null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E200, 'Reservoir B2'!E202)","v":17.163766661506255},{"$f":"IF($AA$7=0,'Reservoir B1'!E691, 'Reservoir B2'!E576)","v":37.147079981625687},{"$f":"IF($AA$7=0,'Reservoir B1'!C200,'Reservoir B2'!C202)-AE$2","v":161.17455602285276},{"$f":"IF($AA$7=0,'Reservoir B1'!C691,'Reservoir B2'!C576)-AF$2","v":165.96164398044061},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD204)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD578)","v":" "},null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"IF($AA$7=0,'Reservoir B1'!E201, 'Reservoir B2'!E203)","v":17.142092247051476},{"$f":"IF($AA$7=0,'Reservoir B1'!E692, 'Reservoir B2'!E577)","v":37.125601589526894},{"$f":"IF($AA$7=0,'Reservoir B1'!C201,'Reservoir B2'!C203)-AE$2","v":161.10568593070366},{"$f":"IF($AA$7=0,'Reservoir B1'!C692,'Reservoir B2'!C577)-AF$2","v":165.9262116243749},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD205)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD579)","v":" "},null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E202, 'Reservoir B2'!E204)","v":17.120407280367292},{"$f":"IF($AA$7=0,'Reservoir B1'!E693, 'Reservoir B2'!E578)","v":37.104114718412184},{"$f":"IF($AA$7=0,'Reservoir B1'!C202,'Reservoir B2'!C204)-AE$2","v":161.03684453442631},{"$f":"IF($AA$7=0,'Reservoir B1'!C693,'Reservoir B2'!C578)-AF$2","v":165.89078665005002},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD206)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD580)","v":" "},null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E203, 'Reservoir B2'!E205)","v":17.098711832890181},{"$f":"IF($AA$7=0,'Reservoir B1'!E694, 'Reservoir B2'!E579)","v":37.082619389233173},{"$f":"IF($AA$7=0,'Reservoir B1'!C203,'Reservoir B2'!C205)-AE$2","v":160.96803182206406},{"$f":"IF($AA$7=0,'Reservoir B1'!C694,'Reservoir B2'!C579)-AF$2","v":165.85536905592812},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD207)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD581)","v":" "},null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E204, 'Reservoir B2'!E206)","v":17.077005975923178},{"$f":"IF($AA$7=0,'Reservoir B1'!E695, 'Reservoir B2'!E580)","v":37.061115622923488},{"$f":"IF($AA$7=0,'Reservoir B1'!C204,'Reservoir B2'!C206)-AE$2","v":160.89924778166531},{"$f":"IF($AA$7=0,'Reservoir B1'!C695,'Reservoir B2'!C580)-AF$2","v":165.81995884047168},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD208)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD582)","v":" "},null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E205, 'Reservoir B2'!E207)","v":17.055289780635793},{"$f":"IF($AA$7=0,'Reservoir B1'!E696, 'Reservoir B2'!E581)","v":37.039603440397549},{"$f":"IF($AA$7=0,'Reservoir B1'!C205,'Reservoir B2'!C207)-AE$2","v":160.83049240128338},{"$f":"IF($AA$7=0,'Reservoir B1'!C696,'Reservoir B2'!C581)-AF$2","v":165.78455600214346},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD209)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD583)","v":" "},null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E206, 'Reservoir B2'!E208)","v":17.033563318064473},{"$f":"IF($AA$7=0,'Reservoir B1'!E697, 'Reservoir B2'!E582)","v":37.018082862551289},{"$f":"IF($AA$7=0,'Reservoir B1'!C206,'Reservoir B2'!C208)-AE$2","v":160.76176566897661},{"$f":"IF($AA$7=0,'Reservoir B1'!C697,'Reservoir B2'!C582)-AF$2","v":165.74916053940655},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD210)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD584)","v":" "},null,null,143,{"$f":"SUM(AC142:AC153)/12","v":17.152867689611067},{"$f":"SUM(AD142:AD153)/12","v":37.136291263311229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"IF($AA$7=0,'Reservoir B1'!E207, 'Reservoir B2'!E209)","v":17.011826659112216},{"$f":"IF($AA$7=0,'Reservoir B1'!E698, 'Reservoir B2'!E583)","v":36.996553910262151},{"$f":"IF($AA$7=0,'Reservoir B1'!C207,'Reservoir B2'!C209)-AE$2","v":160.6930675728083},{"$f":"IF($AA$7=0,'Reservoir B1'!C698,'Reservoir B2'!C583)-AF$2","v":165.71377245072438},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD211)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD585)","v":" "},null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E208, 'Reservoir B2'!E210)","v":16.990079874549515},{"$f":"IF($AA$7=0,'Reservoir B1'!E699, 'Reservoir B2'!E584)","v":36.975016604389104},{"$f":"IF($AA$7=0,'Reservoir B1'!C208,'Reservoir B2'!C210)-AE$2","v":160.62439810084675},{"$f":"IF($AA$7=0,'Reservoir B1'!C699,'Reservoir B2'!C584)-AF$2","v":165.67839173456068},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD212)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD586)","v":" "},null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"IF($AA$7=0,'Reservoir B1'!E209, 'Reservoir B2'!E211)","v":16.96832303501381},{"$f":"IF($AA$7=0,'Reservoir B1'!E700, 'Reservoir B2'!E585)","v":36.953470965772283},{"$f":"IF($AA$7=0,'Reservoir B1'!C209,'Reservoir B2'!C211)-AE$2","v":160.55575724116517},{"$f":"IF($AA$7=0,'Reservoir B1'!C700,'Reservoir B2'!C585)-AF$2","v":165.64301838937951},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD213)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD587)","v":" "},null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E210, 'Reservoir B2'!E212)","v":16.946556211010233},{"$f":"IF($AA$7=0,'Reservoir B1'!E701, 'Reservoir B2'!E586)","v":36.931917015233275},{"$f":"IF($AA$7=0,'Reservoir B1'!C210,'Reservoir B2'!C212)-AE$2","v":160.48714498184179},{"$f":"IF($AA$7=0,'Reservoir B1'!C701,'Reservoir B2'!C586)-AF$2","v":165.60765241364527},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD214)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD588)","v":" "},null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"IF($AA$7=0,'Reservoir B1'!E211, 'Reservoir B2'!E213)","v":16.924779472911165},{"$f":"IF($AA$7=0,'Reservoir B1'!E702, 'Reservoir B2'!E587)","v":36.910354773575115},{"$f":"IF($AA$7=0,'Reservoir B1'!C211,'Reservoir B2'!C213)-AE$2","v":160.4185613109598},{"$f":"IF($AA$7=0,'Reservoir B1'!C702,'Reservoir B2'!C587)-AF$2","v":165.57229380582262},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD215)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD589)","v":" "},null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E212, 'Reservoir B2'!E214)","v":16.90299289095708},{"$f":"IF($AA$7=0,'Reservoir B1'!E703, 'Reservoir B2'!E588)","v":36.888784261582316},{"$f":"IF($AA$7=0,'Reservoir B1'!C212,'Reservoir B2'!C214)-AE$2","v":160.35000621660734},{"$f":"IF($AA$7=0,'Reservoir B1'!C703,'Reservoir B2'!C588)-AF$2","v":165.53694256437663},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD216)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD590)","v":" "},null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E213, 'Reservoir B2'!E215)","v":16.881196535256169},{"$f":"IF($AA$7=0,'Reservoir B1'!E704, 'Reservoir B2'!E589)","v":36.867205500021122},{"$f":"IF($AA$7=0,'Reservoir B1'!C213,'Reservoir B2'!C215)-AE$2","v":160.28147968687753},{"$f":"IF($AA$7=0,'Reservoir B1'!C704,'Reservoir B2'!C589)-AF$2","v":165.5015986877726},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD217)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD591)","v":" "},null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E214, 'Reservoir B2'!E216)","v":16.859390475784817},{"$f":"IF($AA$7=0,'Reservoir B1'!E705, 'Reservoir B2'!E590)","v":36.845618509638861},{"$f":"IF($AA$7=0,'Reservoir B1'!C214,'Reservoir B2'!C216)-AE$2","v":160.21298170986844},{"$f":"IF($AA$7=0,'Reservoir B1'!C705,'Reservoir B2'!C590)-AF$2","v":165.46626217447619},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD218)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD592)","v":" "},null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E215, 'Reservoir B2'!E217)","v":16.837574782387602},{"$f":"IF($AA$7=0,'Reservoir B1'!E706, 'Reservoir B2'!E591)","v":36.824023311164368},{"$f":"IF($AA$7=0,'Reservoir B1'!C215,'Reservoir B2'!C217)-AE$2","v":160.14451227368309},{"$f":"IF($AA$7=0,'Reservoir B1'!C706,'Reservoir B2'!C591)-AF$2","v":165.43093302295338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD219)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD593)","v":" "},null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E216, 'Reservoir B2'!E218)","v":16.815749524777502},{"$f":"IF($AA$7=0,'Reservoir B1'!E707, 'Reservoir B2'!E592)","v":36.802419925308136},{"$f":"IF($AA$7=0,'Reservoir B1'!C216,'Reservoir B2'!C218)-AE$2","v":160.07607136642949},{"$f":"IF($AA$7=0,'Reservoir B1'!C707,'Reservoir B2'!C592)-AF$2","v":165.39561123167047},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD220)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD594)","v":" "},null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"IF($AA$7=0,'Reservoir B1'!E217, 'Reservoir B2'!E219)","v":16.793914772536272},{"$f":"IF($AA$7=0,'Reservoir B1'!E708, 'Reservoir B2'!E593)","v":36.780808372762287},{"$f":"IF($AA$7=0,'Reservoir B1'!C217,'Reservoir B2'!C219)-AE$2","v":160.00765897622057},{"$f":"IF($AA$7=0,'Reservoir B1'!C708,'Reservoir B2'!C593)-AF$2","v":165.36029679909407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD221)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD595)","v":" "},null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E218, 'Reservoir B2'!E220)","v":16.772070595114197},{"$f":"IF($AA$7=0,'Reservoir B1'!E709, 'Reservoir B2'!E594)","v":36.759188674200161},{"$f":"IF($AA$7=0,'Reservoir B1'!C218,'Reservoir B2'!C220)-AE$2","v":159.93927509117424},{"$f":"IF($AA$7=0,'Reservoir B1'!C709,'Reservoir B2'!C594)-AF$2","v":165.32498972369115},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD222)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD596)","v":" "},null,null,155,{"$f":"SUM(AC154:AC165)/12","v":16.892037902450884},{"$f":"SUM(AD154:AD165)/12","v":36.877946818659098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"IF($AA$7=0,'Reservoir B1'!E219, 'Reservoir B2'!E221)","v":16.750217061830689},{"$f":"IF($AA$7=0,'Reservoir B1'!E710, 'Reservoir B2'!E595)","v":36.737560850276758},{"$f":"IF($AA$7=0,'Reservoir B1'!C219,'Reservoir B2'!C221)-AE$2","v":159.87091969941335},{"$f":"IF($AA$7=0,'Reservoir B1'!C710,'Reservoir B2'!C595)-AF$2","v":165.28969000392891},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD223)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD597)","v":" "},null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E220, 'Reservoir B2'!E222)","v":16.728354241874047},{"$f":"IF($AA$7=0,'Reservoir B1'!E711, 'Reservoir B2'!E596)","v":36.715924921628726},{"$f":"IF($AA$7=0,'Reservoir B1'!C220,'Reservoir B2'!C222)-AE$2","v":159.8025927890657},{"$f":"IF($AA$7=0,'Reservoir B1'!C711,'Reservoir B2'!C596)-AF$2","v":165.25439763827498},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD224)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD598)","v":" "},null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"IF($AA$7=0,'Reservoir B1'!E221, 'Reservoir B2'!E223)","v":16.706482204301981},{"$f":"IF($AA$7=0,'Reservoir B1'!E712, 'Reservoir B2'!E597)","v":36.694280908874013},{"$f":"IF($AA$7=0,'Reservoir B1'!C221,'Reservoir B2'!C223)-AE$2","v":159.73429434826403},{"$f":"IF($AA$7=0,'Reservoir B1'!C712,'Reservoir B2'!C597)-AF$2","v":165.21911262519723},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD225)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD599)","v":" "},null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E222, 'Reservoir B2'!E224)","v":16.684601018041512},{"$f":"IF($AA$7=0,'Reservoir B1'!E713, 'Reservoir B2'!E598)","v":36.672628832612531},{"$f":"IF($AA$7=0,'Reservoir B1'!C222,'Reservoir B2'!C224)-AE$2","v":159.66602436514603},{"$f":"IF($AA$7=0,'Reservoir B1'!C713,'Reservoir B2'!C598)-AF$2","v":165.18383496316386},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD226)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD600)","v":" "},null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"IF($AA$7=0,'Reservoir B1'!E223, 'Reservoir B2'!E225)","v":16.662710751889481},{"$f":"IF($AA$7=0,'Reservoir B1'!E714, 'Reservoir B2'!E599)","v":36.650968713425357},{"$f":"IF($AA$7=0,'Reservoir B1'!C223,'Reservoir B2'!C225)-AE$2","v":159.59778282785433},{"$f":"IF($AA$7=0,'Reservoir B1'!C714,'Reservoir B2'!C599)-AF$2","v":165.14856465064341},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD227)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD601)","v":" "},null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E224, 'Reservoir B2'!E226)","v":16.640811474512169},{"$f":"IF($AA$7=0,'Reservoir B1'!E715, 'Reservoir B2'!E600)","v":36.629300571875184},{"$f":"IF($AA$7=0,'Reservoir B1'!C224,'Reservoir B2'!C226)-AE$2","v":159.52956972453649},{"$f":"IF($AA$7=0,'Reservoir B1'!C715,'Reservoir B2'!C600)-AF$2","v":165.11330168610473},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD228)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD602)","v":" "},null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E225, 'Reservoir B2'!E227)","v":16.618903254446053},{"$f":"IF($AA$7=0,'Reservoir B1'!E716, 'Reservoir B2'!E601)","v":36.607624428506831},{"$f":"IF($AA$7=0,'Reservoir B1'!C225,'Reservoir B2'!C227)-AE$2","v":159.46138504334505},{"$f":"IF($AA$7=0,'Reservoir B1'!C716,'Reservoir B2'!C601)-AF$2","v":165.07804606801702},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD229)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD603)","v":" "},null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E226, 'Reservoir B2'!E228)","v":16.596986160097465},{"$f":"IF($AA$7=0,'Reservoir B1'!E717, 'Reservoir B2'!E602)","v":36.58594030384608},{"$f":"IF($AA$7=0,'Reservoir B1'!C226,'Reservoir B2'!C228)-AE$2","v":159.39322877243742},{"$f":"IF($AA$7=0,'Reservoir B1'!C717,'Reservoir B2'!C602)-AF$2","v":165.04279779484972},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD230)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD604)","v":" "},null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"IF($AA$7=0,'Reservoir B1'!E227, 'Reservoir B2'!E229)","v":16.575060259743168},{"$f":"IF($AA$7=0,'Reservoir B1'!E718, 'Reservoir B2'!E603)","v":36.564248218400451},{"$f":"IF($AA$7=0,'Reservoir B1'!C227,'Reservoir B2'!C229)-AE$2","v":159.32510089997601},{"$f":"IF($AA$7=0,'Reservoir B1'!C718,'Reservoir B2'!C603)-AF$2","v":165.00755686507267},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD231)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD605)","v":" "},null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E228, 'Reservoir B2'!E230)","v":16.553125621530324},{"$f":"IF($AA$7=0,'Reservoir B1'!E719, 'Reservoir B2'!E604)","v":36.54254819265973},{"$f":"IF($AA$7=0,'Reservoir B1'!C228,'Reservoir B2'!C230)-AE$2","v":159.25700141412813},{"$f":"IF($AA$7=0,'Reservoir B1'!C719,'Reservoir B2'!C604)-AF$2","v":164.97232327715599},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD232)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD606)","v":" "},null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"IF($AA$7=0,'Reservoir B1'!E229, 'Reservoir B2'!E231)","v":16.531182313476474},{"$f":"IF($AA$7=0,'Reservoir B1'!E720, 'Reservoir B2'!E605)","v":36.520840247094377},{"$f":"IF($AA$7=0,'Reservoir B1'!C229,'Reservoir B2'!C231)-AE$2","v":159.188930303066},{"$f":"IF($AA$7=0,'Reservoir B1'!C720,'Reservoir B2'!C605)-AF$2","v":164.93709702957014},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD233)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD607)","v":" "},null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E230, 'Reservoir B2'!E232)","v":16.509230403470184},{"$f":"IF($AA$7=0,'Reservoir B1'!E721, 'Reservoir B2'!E606)","v":36.499124402157399},{"$f":"IF($AA$7=0,'Reservoir B1'!C230,'Reservoir B2'!C232)-AE$2","v":159.12088755496683},{"$f":"IF($AA$7=0,'Reservoir B1'!C721,'Reservoir B2'!C606)-AF$2","v":164.90187812078585},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD234)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD608)","v":" "},null,null,167,{"$f":"SUM(AC166:AC177)/12","v":16.629805397101126},{"$f":"SUM(AD166:AD177)/12","v":36.618415882613128}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"IF($AA$7=0,'Reservoir B1'!E231, 'Reservoir B2'!E233)","v":16.487269959270769},{"$f":"IF($AA$7=0,'Reservoir B1'!E722, 'Reservoir B2'!E607)","v":36.477400678282706},{"$f":"IF($AA$7=0,'Reservoir B1'!C231,'Reservoir B2'!C233)-AE$2","v":159.05287315801269},{"$f":"IF($AA$7=0,'Reservoir B1'!C722,'Reservoir B2'!C607)-AF$2","v":164.86666654927424},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD235)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD609)","v":" "},null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E232, 'Reservoir B2'!E234)","v":16.465301048508632},{"$f":"IF($AA$7=0,'Reservoir B1'!E723, 'Reservoir B2'!E608)","v":36.455669095886591},{"$f":"IF($AA$7=0,'Reservoir B1'!C232,'Reservoir B2'!C234)-AE$2","v":158.98488710039061},{"$f":"IF($AA$7=0,'Reservoir B1'!C723,'Reservoir B2'!C608)-AF$2","v":164.83146231350668},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD236)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD610)","v":" "},null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"IF($AA$7=0,'Reservoir B1'!E233, 'Reservoir B2'!E235)","v":16.443323738685475},{"$f":"IF($AA$7=0,'Reservoir B1'!E724, 'Reservoir B2'!E609)","v":36.433929675366386},{"$f":"IF($AA$7=0,'Reservoir B1'!C233,'Reservoir B2'!C235)-AE$2","v":158.91692937029254},{"$f":"IF($AA$7=0,'Reservoir B1'!C724,'Reservoir B2'!C609)-AF$2","v":164.79626541195489},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD237)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD611)","v":" "},null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E234, 'Reservoir B2'!E236)","v":16.421338097174331},{"$f":"IF($AA$7=0,'Reservoir B1'!E725, 'Reservoir B2'!E610)","v":36.412182437101748},{"$f":"IF($AA$7=0,'Reservoir B1'!C234,'Reservoir B2'!C236)-AE$2","v":158.84899995591536},{"$f":"IF($AA$7=0,'Reservoir B1'!C725,'Reservoir B2'!C610)-AF$2","v":164.76107584309094},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD238)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD612)","v":" "},null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"IF($AA$7=0,'Reservoir B1'!E235, 'Reservoir B2'!E237)","v":16.399344191219889},{"$f":"IF($AA$7=0,'Reservoir B1'!E726, 'Reservoir B2'!E611)","v":36.390427401453366},{"$f":"IF($AA$7=0,'Reservoir B1'!C235,'Reservoir B2'!C237)-AE$2","v":158.78109884546083},{"$f":"IF($AA$7=0,'Reservoir B1'!C726,'Reservoir B2'!C611)-AF$2","v":164.72589360538717},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD239)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD613)","v":" "},null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E236, 'Reservoir B2'!E238)","v":16.377342087938537},{"$f":"IF($AA$7=0,'Reservoir B1'!E727, 'Reservoir B2'!E612)","v":36.368664588764609},{"$f":"IF($AA$7=0,'Reservoir B1'!C236,'Reservoir B2'!C238)-AE$2","v":158.71322602713565},{"$f":"IF($AA$7=0,'Reservoir B1'!C727,'Reservoir B2'!C612)-AF$2","v":164.69071869731627},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD240)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD614)","v":" "},null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"IF($AA$7=0,'Reservoir B1'!E237, 'Reservoir B2'!E239)","v":16.355331854318422},{"$f":"IF($AA$7=0,'Reservoir B1'!E728, 'Reservoir B2'!E613)","v":36.346894019359318},{"$f":"IF($AA$7=0,'Reservoir B1'!C237,'Reservoir B2'!C239)-AE$2","v":158.64538148915145},{"$f":"IF($AA$7=0,'Reservoir B1'!C728,'Reservoir B2'!C613)-AF$2","v":164.65555111735119},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD241)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD615)","v":" "},null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E238, 'Reservoir B2'!E240)","v":16.333313557219903},{"$f":"IF($AA$7=0,'Reservoir B1'!E729, 'Reservoir B2'!E614)","v":36.325115713544321},{"$f":"IF($AA$7=0,'Reservoir B1'!C238,'Reservoir B2'!C240)-AE$2","v":158.57756521972473},{"$f":"IF($AA$7=0,'Reservoir B1'!C729,'Reservoir B2'!C614)-AF$2","v":164.6203908639653},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD242)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD616)","v":" "},null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"IF($AA$7=0,'Reservoir B1'!E239, 'Reservoir B2'!E241)","v":16.311287263375561},{"$f":"IF($AA$7=0,'Reservoir B1'!E730, 'Reservoir B2'!E615)","v":36.303329691607267},{"$f":"IF($AA$7=0,'Reservoir B1'!C239,'Reservoir B2'!C241)-AE$2","v":158.50977720707695},{"$f":"IF($AA$7=0,'Reservoir B1'!C730,'Reservoir B2'!C615)-AF$2","v":164.58523793563219},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD243)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD617)","v":" "},null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E240, 'Reservoir B2'!E242)","v":16.289253039390299},{"$f":"IF($AA$7=0,'Reservoir B1'!E731, 'Reservoir B2'!E616)","v":36.281535973818229},{"$f":"IF($AA$7=0,'Reservoir B1'!C240,'Reservoir B2'!C242)-AE$2","v":158.44201743943444},{"$f":"IF($AA$7=0,'Reservoir B1'!C731,'Reservoir B2'!C616)-AF$2","v":164.55009233082581},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD244)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD618)","v":" "},null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"IF($AA$7=0,'Reservoir B1'!E241, 'Reservoir B2'!E243)","v":16.267210951741514},{"$f":"IF($AA$7=0,'Reservoir B1'!E732, 'Reservoir B2'!E617)","v":36.25973458042877},{"$f":"IF($AA$7=0,'Reservoir B1'!C241,'Reservoir B2'!C243)-AE$2","v":158.37428590502844},{"$f":"IF($AA$7=0,'Reservoir B1'!C732,'Reservoir B2'!C617)-AF$2","v":164.51495404802043},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD245)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD619)","v":" "},null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E242, 'Reservoir B2'!E244)","v":16.245161066779389},{"$f":"IF($AA$7=0,'Reservoir B1'!E733, 'Reservoir B2'!E618)","v":36.237925531672161},{"$f":"IF($AA$7=0,'Reservoir B1'!C242,'Reservoir B2'!C244)-AE$2","v":158.30658259209511},{"$f":"IF($AA$7=0,'Reservoir B1'!C733,'Reservoir B2'!C618)-AF$2","v":164.47982308569064},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD246)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD620)","v":" "},null,null,179,{"$f":"SUM(AC178:AC189)/12","v":16.366289737968557},{"$f":"SUM(AD178:AD189)/12","v":36.357734115607123}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"IF($AA$7=0,'Reservoir B1'!E243, 'Reservoir B2'!E245)","v":16.223103450727017},{"$f":"IF($AA$7=0,'Reservoir B1'!E734, 'Reservoir B2'!E619)","v":36.216108847763564},{"$f":"IF($AA$7=0,'Reservoir B1'!C243,'Reservoir B2'!C245)-AE$2","v":158.2389074888755},{"$f":"IF($AA$7=0,'Reservoir B1'!C734,'Reservoir B2'!C619)-AF$2","v":164.44469944231133},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD247)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD621)","v":" "},null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E244, 'Reservoir B2'!E246)","v":16.201038169680448},{"$f":"IF($AA$7=0,'Reservoir B1'!E735, 'Reservoir B2'!E620)","v":36.194284548900157},{"$f":"IF($AA$7=0,'Reservoir B1'!C244,'Reservoir B2'!C246)-AE$2","v":158.17126058361558},{"$f":"IF($AA$7=0,'Reservoir B1'!C735,'Reservoir B2'!C620)-AF$2","v":164.40958311635774},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD248)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD622)","v":" "},null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"IF($AA$7=0,'Reservoir B1'!E245, 'Reservoir B2'!E247)","v":16.178965289609},{"$f":"IF($AA$7=0,'Reservoir B1'!E736, 'Reservoir B2'!E621)","v":36.172452655260599},{"$f":"IF($AA$7=0,'Reservoir B1'!C245,'Reservoir B2'!C247)-AE$2","v":158.10364186456619},{"$f":"IF($AA$7=0,'Reservoir B1'!C736,'Reservoir B2'!C621)-AF$2","v":164.37447410630537},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD249)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD623)","v":" "},null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"IF($AA$7=0,'Reservoir B1'!E246, 'Reservoir B2'!E248)","v":16.156884876355122},{"$f":"IF($AA$7=0,'Reservoir B1'!E737, 'Reservoir B2'!E622)","v":36.150613187005746},{"$f":"IF($AA$7=0,'Reservoir B1'!C246,'Reservoir B2'!C248)-AE$2","v":158.03605131998305},{"$f":"IF($AA$7=0,'Reservoir B1'!C737,'Reservoir B2'!C622)-AF$2","v":164.33937241063009},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD250)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD624)","v":" "},null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"IF($AA$7=0,'Reservoir B1'!E247, 'Reservoir B2'!E249)","v":16.134796995635114},{"$f":"IF($AA$7=0,'Reservoir B1'!E738, 'Reservoir B2'!E623)","v":36.128766164277827},{"$f":"IF($AA$7=0,'Reservoir B1'!C247,'Reservoir B2'!C249)-AE$2","v":157.96848893812682},{"$f":"IF($AA$7=0,'Reservoir B1'!C738,'Reservoir B2'!C623)-AF$2","v":164.3042780278081},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD251)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD625)","v":" "},null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E248, 'Reservoir B2'!E250)","v":16.112701713038813},{"$f":"IF($AA$7=0,'Reservoir B1'!E739, 'Reservoir B2'!E624)","v":36.106911607201695},{"$f":"IF($AA$7=0,'Reservoir B1'!C248,'Reservoir B2'!C250)-AE$2","v":157.90095470726305},{"$f":"IF($AA$7=0,'Reservoir B1'!C739,'Reservoir B2'!C624)-AF$2","v":164.26919095631584},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD252)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD626)","v":" "},null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"IF($AA$7=0,'Reservoir B1'!E249, 'Reservoir B2'!E251)","v":16.090599094029731},{"$f":"IF($AA$7=0,'Reservoir B1'!E740, 'Reservoir B2'!E625)","v":36.085049535883101},{"$f":"IF($AA$7=0,'Reservoir B1'!C249,'Reservoir B2'!C251)-AE$2","v":157.83344861566212},{"$f":"IF($AA$7=0,'Reservoir B1'!C740,'Reservoir B2'!C625)-AF$2","v":164.23411119463015},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD253)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD627)","v":" "},null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E250, 'Reservoir B2'!E252)","v":16.068489203945674},{"$f":"IF($AA$7=0,'Reservoir B1'!E741, 'Reservoir B2'!E626)","v":36.063179970410786},{"$f":"IF($AA$7=0,'Reservoir B1'!C250,'Reservoir B2'!C252)-AE$2","v":157.76597065159936},{"$f":"IF($AA$7=0,'Reservoir B1'!C741,'Reservoir B2'!C626)-AF$2","v":164.19903874122815},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD254)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD628)","v":" "},null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"IF($AA$7=0,'Reservoir B1'!E251, 'Reservoir B2'!E253)","v":16.046372107998312},{"$f":"IF($AA$7=0,'Reservoir B1'!E742, 'Reservoir B2'!E627)","v":36.041302930853966},{"$f":"IF($AA$7=0,'Reservoir B1'!C251,'Reservoir B2'!C253)-AE$2","v":157.69852080335497},{"$f":"IF($AA$7=0,'Reservoir B1'!C742,'Reservoir B2'!C627)-AF$2","v":164.16397359458728},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD255)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD629)","v":" "},null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E252, 'Reservoir B2'!E254)","v":16.024247871273939},{"$f":"IF($AA$7=0,'Reservoir B1'!E743, 'Reservoir B2'!E628)","v":36.019418437265422},{"$f":"IF($AA$7=0,'Reservoir B1'!C252,'Reservoir B2'!C254)-AE$2","v":157.63109905921399},{"$f":"IF($AA$7=0,'Reservoir B1'!C743,'Reservoir B2'!C628)-AF$2","v":164.12891575318528},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD256)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD630)","v":" "},null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"IF($AA$7=0,'Reservoir B1'!E253, 'Reservoir B2'!E255)","v":16.002116558733061},{"$f":"IF($AA$7=0,'Reservoir B1'!E744, 'Reservoir B2'!E629)","v":35.997526509678337},{"$f":"IF($AA$7=0,'Reservoir B1'!C253,'Reservoir B2'!C255)-AE$2","v":157.56370540746641},{"$f":"IF($AA$7=0,'Reservoir B1'!C744,'Reservoir B2'!C629)-AF$2","v":164.09386521550024},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD257)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD631)","v":" "},null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E254, 'Reservoir B2'!E256)","v":15.979978235211021},{"$f":"IF($AA$7=0,'Reservoir B1'!E745, 'Reservoir B2'!E630)","v":35.975627168109177},{"$f":"IF($AA$7=0,'Reservoir B1'!C254,'Reservoir B2'!C256)-AE$2","v":157.49633983640706},{"$f":"IF($AA$7=0,'Reservoir B1'!C745,'Reservoir B2'!C630)-AF$2","v":164.05882198001055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD258)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD632)","v":" "},null,null,191,{"$f":"SUM(AC190:AC201)/12","v":16.101607797186436},{"$f":"SUM(AD190:AD201)/12","v":36.095936796884196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E255, 'Reservoir B2'!E257)","v":15.957832965417911},{"$f":"IF($AA$7=0,'Reservoir B1'!E746, 'Reservoir B2'!E631)","v":35.95372043255508},{"$f":"IF($AA$7=0,'Reservoir B1'!C255,'Reservoir B2'!C257)-AE$2","v":157.42900233433565},{"$f":"IF($AA$7=0,'Reservoir B1'!C746,'Reservoir B2'!C631)-AF$2","v":164.02378604519492},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD259)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD633)","v":" "},null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E256, 'Reservoir B2'!E258)","v":15.93568081393877},{"$f":"IF($AA$7=0,'Reservoir B1'!E747, 'Reservoir B2'!E632)","v":35.931806322996202},{"$f":"IF($AA$7=0,'Reservoir B1'!C256,'Reservoir B2'!C258)-AE$2","v":157.36169288955679},{"$f":"IF($AA$7=0,'Reservoir B1'!C747,'Reservoir B2'!C632)-AF$2","v":163.98875740953238},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD260)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD634)","v":" "},null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E257, 'Reservoir B2'!E259)","v":15.913521845233706},{"$f":"IF($AA$7=0,'Reservoir B1'!E748, 'Reservoir B2'!E633)","v":35.909884859393806},{"$f":"IF($AA$7=0,'Reservoir B1'!C257,'Reservoir B2'!C259)-AE$2","v":157.2944114903799},{"$f":"IF($AA$7=0,'Reservoir B1'!C748,'Reservoir B2'!C633)-AF$2","v":163.95373607150228},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD261)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD635)","v":" "},null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB204+1/12","v":16.250000000000039},{"$f":"IF($AA$7=0,'Reservoir B1'!E258, 'Reservoir B2'!E260)","v":15.891356123638211},{"$f":"IF($AA$7=0,'Reservoir B1'!E749, 'Reservoir B2'!E634)","v":35.887956061691902},{"$f":"IF($AA$7=0,'Reservoir B1'!C258,'Reservoir B2'!C260)-AE$2","v":157.22715812511933},{"$f":"IF($AA$7=0,'Reservoir B1'!C749,'Reservoir B2'!C634)-AF$2","v":163.91872202958425},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD262)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD636)","v":" "},null,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E259, 'Reservoir B2'!E261)","v":15.869183713363221},{"$f":"IF($AA$7=0,'Reservoir B1'!E750, 'Reservoir B2'!E635)","v":35.866019949815758},{"$f":"IF($AA$7=0,'Reservoir B1'!C259,'Reservoir B2'!C261)-AE$2","v":157.1599327820943},{"$f":"IF($AA$7=0,'Reservoir B1'!C750,'Reservoir B2'!C635)-AF$2","v":163.88371528225829},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD263)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD637)","v":" "},null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E260, 'Reservoir B2'!E262)","v":15.84700467849509},{"$f":"IF($AA$7=0,'Reservoir B1'!E751, 'Reservoir B2'!E636)","v":35.844076543673111},{"$f":"IF($AA$7=0,'Reservoir B1'!C260,'Reservoir B2'!C262)-AE$2","v":157.09273544962886},{"$f":"IF($AA$7=0,'Reservoir B1'!C751,'Reservoir B2'!C636)-AF$2","v":163.84871582800469},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD264)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD638)","v":" "},null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E261, 'Reservoir B2'!E263)","v":15.824819082996282},{"$f":"IF($AA$7=0,'Reservoir B1'!E752, 'Reservoir B2'!E637)","v":35.822125863153907},{"$f":"IF($AA$7=0,'Reservoir B1'!C261,'Reservoir B2'!C263)-AE$2","v":157.02556611605195},{"$f":"IF($AA$7=0,'Reservoir B1'!C752,'Reservoir B2'!C637)-AF$2","v":163.81372366530405},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD265)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD639)","v":" "},null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E262, 'Reservoir B2'!E264)","v":15.80262699070482},{"$f":"IF($AA$7=0,'Reservoir B1'!E753, 'Reservoir B2'!E638)","v":35.80016792812939},{"$f":"IF($AA$7=0,'Reservoir B1'!C262,'Reservoir B2'!C264)-AE$2","v":156.95842476969736},{"$f":"IF($AA$7=0,'Reservoir B1'!C753,'Reservoir B2'!C638)-AF$2","v":163.77873879263731},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD266)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD640)","v":" "},null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E263, 'Reservoir B2'!E265)","v":15.780428465335085},{"$f":"IF($AA$7=0,'Reservoir B1'!E754, 'Reservoir B2'!E639)","v":35.778202758453062},{"$f":"IF($AA$7=0,'Reservoir B1'!C263,'Reservoir B2'!C265)-AE$2","v":156.89131139890375},{"$f":"IF($AA$7=0,'Reservoir B1'!C754,'Reservoir B2'!C639)-AF$2","v":163.74376120848572},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD267)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD641)","v":" "},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E264, 'Reservoir B2'!E266)","v":15.758223570477519},{"$f":"IF($AA$7=0,'Reservoir B1'!E755, 'Reservoir B2'!E640)","v":35.756230373961301},{"$f":"IF($AA$7=0,'Reservoir B1'!C264,'Reservoir B2'!C266)-AE$2","v":156.82422599201465},{"$f":"IF($AA$7=0,'Reservoir B1'!C755,'Reservoir B2'!C640)-AF$2","v":163.70879091133082},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD268)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD642)","v":" "},null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E265, 'Reservoir B2'!E267)","v":15.736012369598949},{"$f":"IF($AA$7=0,'Reservoir B1'!E756, 'Reservoir B2'!E641)","v":35.734250794471393},{"$f":"IF($AA$7=0,'Reservoir B1'!C265,'Reservoir B2'!C267)-AE$2","v":156.75716853737842},{"$f":"IF($AA$7=0,'Reservoir B1'!C756,'Reservoir B2'!C641)-AF$2","v":163.6738278996545},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD269)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD643)","v":" "},null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E266, 'Reservoir B2'!E268)","v":15.713794926042979},{"$f":"IF($AA$7=0,'Reservoir B1'!E757, 'Reservoir B2'!E642)","v":35.712264039783349},{"$f":"IF($AA$7=0,'Reservoir B1'!C266,'Reservoir B2'!C268)-AE$2","v":156.69013902334828},{"$f":"IF($AA$7=0,'Reservoir B1'!C757,'Reservoir B2'!C642)-AF$2","v":163.63887217193894},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD270)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD644)","v":" "},null,null,203,{"$f":"SUM(AC202:AC213)/12","v":15.835873795436877},{"$f":"SUM(AD202:AD213)/12","v":35.833058827339855}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E267, 'Reservoir B2'!E269)","v":15.691571303029828},{"$f":"IF($AA$7=0,'Reservoir B1'!E758, 'Reservoir B2'!E643)","v":35.690270129679035},{"$f":"IF($AA$7=0,'Reservoir B1'!C267,'Reservoir B2'!C269)-AE$2","v":156.62313743828233},{"$f":"IF($AA$7=0,'Reservoir B1'!C758,'Reservoir B2'!C643)-AF$2","v":163.60392372666666},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD271)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD645)","v":" "},null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E268, 'Reservoir B2'!E270)","v":15.669341563656285},{"$f":"IF($AA$7=0,'Reservoir B1'!E759, 'Reservoir B2'!E644)","v":35.668269083922254},{"$f":"IF($AA$7=0,'Reservoir B1'!C268,'Reservoir B2'!C270)-AE$2","v":156.55616377054349},{"$f":"IF($AA$7=0,'Reservoir B1'!C759,'Reservoir B2'!C644)-AF$2","v":163.56898256232049},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD272)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD646)","v":" "},null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E269, 'Reservoir B2'!E271)","v":15.64710577089668},{"$f":"IF($AA$7=0,'Reservoir B1'!E760, 'Reservoir B2'!E645)","v":35.646260922259607},{"$f":"IF($AA$7=0,'Reservoir B1'!C269,'Reservoir B2'!C271)-AE$2","v":156.48921800849953},{"$f":"IF($AA$7=0,'Reservoir B1'!C760,'Reservoir B2'!C645)-AF$2","v":163.53404867738354},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD273)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD647)","v":" "},null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E270, 'Reservoir B2'!E272)","v":15.624863987602254},{"$f":"IF($AA$7=0,'Reservoir B1'!E761, 'Reservoir B2'!E646)","v":35.624245664418886},{"$f":"IF($AA$7=0,'Reservoir B1'!C270,'Reservoir B2'!C272)-AE$2","v":156.42230014052311},{"$f":"IF($AA$7=0,'Reservoir B1'!C761,'Reservoir B2'!C646)-AF$2","v":163.4991220703393},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD274)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD648)","v":" "},null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E271, 'Reservoir B2'!E273)","v":15.602616276501472},{"$f":"IF($AA$7=0,'Reservoir B1'!E762, 'Reservoir B2'!E647)","v":35.602223330110384},{"$f":"IF($AA$7=0,'Reservoir B1'!C271,'Reservoir B2'!C273)-AE$2","v":156.35541015499166},{"$f":"IF($AA$7=0,'Reservoir B1'!C762,'Reservoir B2'!C647)-AF$2","v":163.46420273967152},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD275)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD649)","v":" "},null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E272, 'Reservoir B2'!E274)","v":15.580362700200549},{"$f":"IF($AA$7=0,'Reservoir B1'!E763, 'Reservoir B2'!E648)","v":35.580193939026813},{"$f":"IF($AA$7=0,'Reservoir B1'!C272,'Reservoir B2'!C274)-AE$2","v":156.28854804028751},{"$f":"IF($AA$7=0,'Reservoir B1'!C763,'Reservoir B2'!C648)-AF$2","v":163.42929068386431},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD276)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD650)","v":" "},null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E273, 'Reservoir B2'!E275)","v":15.558103321183316},{"$f":"IF($AA$7=0,'Reservoir B1'!E764, 'Reservoir B2'!E649)","v":35.558157510842797},{"$f":"IF($AA$7=0,'Reservoir B1'!C273,'Reservoir B2'!C275)-AE$2","v":156.22171378479783},{"$f":"IF($AA$7=0,'Reservoir B1'!C764,'Reservoir B2'!C649)-AF$2","v":163.39438590140205},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD277)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD651)","v":" "},null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E274, 'Reservoir B2'!E276)","v":15.535838201811321},{"$f":"IF($AA$7=0,'Reservoir B1'!E765, 'Reservoir B2'!E650)","v":35.536114065214996},{"$f":"IF($AA$7=0,'Reservoir B1'!C274,'Reservoir B2'!C276)-AE$2","v":156.15490737691459},{"$f":"IF($AA$7=0,'Reservoir B1'!C765,'Reservoir B2'!C650)-AF$2","v":163.35948839076946},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD278)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD652)","v":" "},null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E275, 'Reservoir B2'!E277)","v":15.513567404324116},{"$f":"IF($AA$7=0,'Reservoir B1'!E766, 'Reservoir B2'!E651)","v":35.514063621782235},{"$f":"IF($AA$7=0,'Reservoir B1'!C275,'Reservoir B2'!C277)-AE$2","v":156.08812880503464},{"$f":"IF($AA$7=0,'Reservoir B1'!C766,'Reservoir B2'!C651)-AF$2","v":163.32459815045158},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD279)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD653)","v":" "},null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E276, 'Reservoir B2'!E278)","v":15.491290990839438},{"$f":"IF($AA$7=0,'Reservoir B1'!E767, 'Reservoir B2'!E652)","v":35.492006200165825},{"$f":"IF($AA$7=0,'Reservoir B1'!C276,'Reservoir B2'!C278)-AE$2","v":156.02137805755964},{"$f":"IF($AA$7=0,'Reservoir B1'!C767,'Reservoir B2'!C652)-AF$2","v":163.28971517893379},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD280)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD654)","v":" "},null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E277, 'Reservoir B2'!E279)","v":15.469009023353349},{"$f":"IF($AA$7=0,'Reservoir B1'!E768, 'Reservoir B2'!E653)","v":35.469941819968867},{"$f":"IF($AA$7=0,'Reservoir B1'!C277,'Reservoir B2'!C279)-AE$2","v":155.9546551228961},{"$f":"IF($AA$7=0,'Reservoir B1'!C768,'Reservoir B2'!C653)-AF$2","v":163.25483947470173},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD281)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD655)","v":" "},null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E278, 'Reservoir B2'!E280)","v":15.446721563740176},{"$f":"IF($AA$7=0,'Reservoir B1'!E769, 'Reservoir B2'!E654)","v":35.447870500777015},{"$f":"IF($AA$7=0,'Reservoir B1'!C278,'Reservoir B2'!C280)-AE$2","v":155.88795998945534},{"$f":"IF($AA$7=0,'Reservoir B1'!C769,'Reservoir B2'!C654)-AF$2","v":163.21997103624136},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD282)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD656)","v":" "},null,null,215,{"$f":"SUM(AC214:AC225)/12","v":15.569199342261564},{"$f":"SUM(AD214:AD225)/12","v":35.569134732347386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E279, 'Reservoir B2'!E281)","v":15.424428673753104},{"$f":"IF($AA$7=0,'Reservoir B1'!E770, 'Reservoir B2'!E655)","v":35.425792262157806},{"$f":"IF($AA$7=0,'Reservoir B1'!C279,'Reservoir B2'!C281)-AE$2","v":155.8212926456535},{"$f":"IF($AA$7=0,'Reservoir B1'!C770,'Reservoir B2'!C655)-AF$2","v":163.18510986203901},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD283)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD657)","v":" "},null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E280, 'Reservoir B2'!E282)","v":15.40213041502377},{"$f":"IF($AA$7=0,'Reservoir B1'!E771, 'Reservoir B2'!E656)","v":35.403707123661356},{"$f":"IF($AA$7=0,'Reservoir B1'!C280,'Reservoir B2'!C282)-AE$2","v":155.75465307991158},{"$f":"IF($AA$7=0,'Reservoir B1'!C771,'Reservoir B2'!C656)-AF$2","v":163.15025595058131},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD284)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD658)","v":" "},null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E281, 'Reservoir B2'!E283)","v":15.37982684906301},{"$f":"IF($AA$7=0,'Reservoir B1'!E772, 'Reservoir B2'!E657)","v":35.381615104819772},{"$f":"IF($AA$7=0,'Reservoir B1'!C281,'Reservoir B2'!C283)-AE$2","v":155.6880412806554},{"$f":"IF($AA$7=0,'Reservoir B1'!C772,'Reservoir B2'!C657)-AF$2","v":163.11540930035514},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD285)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD659)","v":" "},null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E282, 'Reservoir B2'!E284)","v":15.357518037260592},{"$f":"IF($AA$7=0,'Reservoir B1'!E773, 'Reservoir B2'!E658)","v":35.359516225147367},{"$f":"IF($AA$7=0,'Reservoir B1'!C282,'Reservoir B2'!C284)-AE$2","v":155.62145723631556},{"$f":"IF($AA$7=0,'Reservoir B1'!C773,'Reservoir B2'!C658)-AF$2","v":163.08056990984778},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD286)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD660)","v":" "},null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E283, 'Reservoir B2'!E285)","v":15.335204040885532},{"$f":"IF($AA$7=0,'Reservoir B1'!E774, 'Reservoir B2'!E659)","v":35.33741050414099},{"$f":"IF($AA$7=0,'Reservoir B1'!C283,'Reservoir B2'!C285)-AE$2","v":155.55490093532754},{"$f":"IF($AA$7=0,'Reservoir B1'!C774,'Reservoir B2'!C659)-AF$2","v":163.04573777754678},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD287)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD661)","v":" "},null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"IF($AA$7=0,'Reservoir B1'!E284, 'Reservoir B2'!E286)","v":15.312884921086196},{"$f":"IF($AA$7=0,'Reservoir B1'!E775, 'Reservoir B2'!E660)","v":35.315297961279171},{"$f":"IF($AA$7=0,'Reservoir B1'!C284,'Reservoir B2'!C286)-AE$2","v":155.48837236613159},{"$f":"IF($AA$7=0,'Reservoir B1'!C775,'Reservoir B2'!C660)-AF$2","v":163.01091290194},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD288)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD662)","v":" "},null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E285, 'Reservoir B2'!E287)","v":15.290560738890484},{"$f":"IF($AA$7=0,'Reservoir B1'!E776, 'Reservoir B2'!E661)","v":35.293178616023468},{"$f":"IF($AA$7=0,'Reservoir B1'!C285,'Reservoir B2'!C287)-AE$2","v":155.4218715171728},{"$f":"IF($AA$7=0,'Reservoir B1'!C776,'Reservoir B2'!C661)-AF$2","v":162.97609528151565},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD289)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD663)","v":" "},null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E286, 'Reservoir B2'!E288)","v":15.268231555206144},{"$f":"IF($AA$7=0,'Reservoir B1'!E777, 'Reservoir B2'!E662)","v":35.271052487817251},{"$f":"IF($AA$7=0,'Reservoir B1'!C286,'Reservoir B2'!C288)-AE$2","v":155.35539837690109},{"$f":"IF($AA$7=0,'Reservoir B1'!C777,'Reservoir B2'!C662)-AF$2","v":162.94128491476221},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD290)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD664)","v":" "},null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E287, 'Reservoir B2'!E289)","v":15.245897430820571},{"$f":"IF($AA$7=0,'Reservoir B1'!E778, 'Reservoir B2'!E663)","v":35.248919596086445},{"$f":"IF($AA$7=0,'Reservoir B1'!C287,'Reservoir B2'!C289)-AE$2","v":155.28895293377116},{"$f":"IF($AA$7=0,'Reservoir B1'!C778,'Reservoir B2'!C663)-AF$2","v":162.90648180016851},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD291)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD665)","v":" "},null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E288, 'Reservoir B2'!E290)","v":15.223558426401237},{"$f":"IF($AA$7=0,'Reservoir B1'!E779, 'Reservoir B2'!E664)","v":35.226779960238964},{"$f":"IF($AA$7=0,'Reservoir B1'!C288,'Reservoir B2'!C290)-AE$2","v":155.22253517624253},{"$f":"IF($AA$7=0,'Reservoir B1'!C779,'Reservoir B2'!C664)-AF$2","v":162.87168593622368},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD292)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD666)","v":" "},null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E289, 'Reservoir B2'!E291)","v":15.201214602495661},{"$f":"IF($AA$7=0,'Reservoir B1'!E780, 'Reservoir B2'!E665)","v":35.204633599665449},{"$f":"IF($AA$7=0,'Reservoir B1'!C289,'Reservoir B2'!C291)-AE$2","v":155.15614509277952},{"$f":"IF($AA$7=0,'Reservoir B1'!C780,'Reservoir B2'!C665)-AF$2","v":162.83689732141718},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD293)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD667)","v":" "},null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E290, 'Reservoir B2'!E292)","v":15.178866019531991},{"$f":"IF($AA$7=0,'Reservoir B1'!E781, 'Reservoir B2'!E666)","v":35.182480533738293},{"$f":"IF($AA$7=0,'Reservoir B1'!C290,'Reservoir B2'!C292)-AE$2","v":155.08978267185131},{"$f":"IF($AA$7=0,'Reservoir B1'!C781,'Reservoir B2'!C666)-AF$2","v":162.80211595423876},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD294)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD668)","v":" "},null,null,227,{"$f":"SUM(AC226:AC237)/12","v":15.301693475868191},{"$f":"SUM(AD226:AD237)/12","v":35.304198664564694}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF($AA$7=0,'Reservoir B1'!E291, 'Reservoir B2'!E293)","v":15.156512737818515},{"$f":"IF($AA$7=0,'Reservoir B1'!E782, 'Reservoir B2'!E667)","v":35.160320781812935},{"$f":"IF($AA$7=0,'Reservoir B1'!C291,'Reservoir B2'!C293)-AE$2","v":155.0234479019318},{"$f":"IF($AA$7=0,'Reservoir B1'!C782,'Reservoir B2'!C667)-AF$2","v":162.76734183317851},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD295)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD669)","v":" "},null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"IF($AA$7=0,'Reservoir B1'!E292, 'Reservoir B2'!E294)","v":15.134154817544269},{"$f":"IF($AA$7=0,'Reservoir B1'!E783, 'Reservoir B2'!E668)","v":35.138154363226718},{"$f":"IF($AA$7=0,'Reservoir B1'!C292,'Reservoir B2'!C294)-AE$2","v":154.95714077149978},{"$f":"IF($AA$7=0,'Reservoir B1'!C783,'Reservoir B2'!C668)-AF$2","v":162.73257495672681},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD296)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD670)","v":" "},null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"IF($AA$7=0,'Reservoir B1'!E293, 'Reservoir B2'!E295)","v":15.11179231877899},{"$f":"IF($AA$7=0,'Reservoir B1'!E784, 'Reservoir B2'!E669)","v":35.115981297299498},{"$f":"IF($AA$7=0,'Reservoir B1'!C293,'Reservoir B2'!C295)-AE$2","v":154.89086126903877},{"$f":"IF($AA$7=0,'Reservoir B1'!C784,'Reservoir B2'!C669)-AF$2","v":162.69781532337436},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD297)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD671)","v":" "},null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E294, 'Reservoir B2'!E296)","v":15.089425301473559},{"$f":"IF($AA$7=0,'Reservoir B1'!E785, 'Reservoir B2'!E670)","v":35.093801603333262},{"$f":"IF($AA$7=0,'Reservoir B1'!C294,'Reservoir B2'!C296)-AE$2","v":154.82460938303711},{"$f":"IF($AA$7=0,'Reservoir B1'!C785,'Reservoir B2'!C670)-AF$2","v":162.66306293161219},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD298)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD672)","v":" "},null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E295, 'Reservoir B2'!E297)","v":15.067053825459601},{"$f":"IF($AA$7=0,'Reservoir B1'!E786, 'Reservoir B2'!E671)","v":35.071615300612784},{"$f":"IF($AA$7=0,'Reservoir B1'!C295,'Reservoir B2'!C297)-AE$2","v":154.75838510198795},{"$f":"IF($AA$7=0,'Reservoir B1'!C786,'Reservoir B2'!C671)-AF$2","v":162.62831777993165},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD299)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD673)","v":" "},null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E296, 'Reservoir B2'!E298)","v":15.044677950450277},{"$f":"IF($AA$7=0,'Reservoir B1'!E787, 'Reservoir B2'!E672)","v":35.0494224084051},{"$f":"IF($AA$7=0,'Reservoir B1'!C296,'Reservoir B2'!C298)-AE$2","v":154.69218841438922},{"$f":"IF($AA$7=0,'Reservoir B1'!C787,'Reservoir B2'!C672)-AF$2","v":162.59357986682437},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD300)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD674)","v":" "},null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E297, 'Reservoir B2'!E299)","v":15.022297736039929},{"$f":"IF($AA$7=0,'Reservoir B1'!E788, 'Reservoir B2'!E673)","v":35.027222945959544},{"$f":"IF($AA$7=0,'Reservoir B1'!C297,'Reservoir B2'!C299)-AE$2","v":154.62601930874365},{"$f":"IF($AA$7=0,'Reservoir B1'!C788,'Reservoir B2'!C673)-AF$2","v":162.55884919078233},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD301)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD675)","v":" "},null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E298, 'Reservoir B2'!E300)","v":14.99991324170457},{"$f":"IF($AA$7=0,'Reservoir B1'!E789, 'Reservoir B2'!E674)","v":35.005016932507836},{"$f":"IF($AA$7=0,'Reservoir B1'!C298,'Reservoir B2'!C300)-AE$2","v":154.55987777355878},{"$f":"IF($AA$7=0,'Reservoir B1'!C789,'Reservoir B2'!C674)-AF$2","v":162.5241257502978},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD302)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD676)","v":" "},null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"IF($AA$7=0,'Reservoir B1'!E299, 'Reservoir B2'!E301)","v":14.977524526801927},{"$f":"IF($AA$7=0,'Reservoir B1'!E790, 'Reservoir B2'!E675)","v":34.982804387264459},{"$f":"IF($AA$7=0,'Reservoir B1'!C299,'Reservoir B2'!C301)-AE$2","v":154.4937637973469},{"$f":"IF($AA$7=0,'Reservoir B1'!C790,'Reservoir B2'!C675)-AF$2","v":162.48940954386336},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD303)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD677)","v":" "},null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E300, 'Reservoir B2'!E302)","v":14.955131650571376},{"$f":"IF($AA$7=0,'Reservoir B1'!E791, 'Reservoir B2'!E676)","v":34.960585329425832},{"$f":"IF($AA$7=0,'Reservoir B1'!C300,'Reservoir B2'!C302)-AE$2","v":154.4276773686251},{"$f":"IF($AA$7=0,'Reservoir B1'!C791,'Reservoir B2'!C676)-AF$2","v":162.45470056997192},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD304)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD678)","v":" "},null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E301, 'Reservoir B2'!E303)","v":14.932734672134497},{"$f":"IF($AA$7=0,'Reservoir B1'!E792, 'Reservoir B2'!E677)","v":34.93835977817136},{"$f":"IF($AA$7=0,'Reservoir B1'!C301,'Reservoir B2'!C303)-AE$2","v":154.36161847591526},{"$f":"IF($AA$7=0,'Reservoir B1'!C792,'Reservoir B2'!C677)-AF$2","v":162.41999882711673},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD305)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD679)","v":" "},null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E302, 'Reservoir B2'!E304)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E793, 'Reservoir B2'!E678)","v":34.916127752662383},{"$f":"IF($AA$7=0,'Reservoir B1'!C302,'Reservoir B2'!C304)-AE$2","v":154.29558710774407},{"$f":"IF($AA$7=0,'Reservoir B1'!C793,'Reservoir B2'!C678)-AF$2","v":162.38530431379129},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD306)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD680)","v":" "},null,null,239,{"$f":"SUM(AC238:AC249)/12","v":15.033462702439374},{"$f":"SUM(AD238:AD249)/12","v":35.03828440672347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"IF($AA$7=0,'Reservoir B1'!E303, 'Reservoir B2'!E305)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E794, 'Reservoir B2'!E679)","v":34.893889272043197},{"$f":"IF($AA$7=0,'Reservoir B1'!C303,'Reservoir B2'!C305)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C794,'Reservoir B2'!C679)-AF$2","v":162.35061702848947},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD307)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD681)","v":" "},null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"IF($AA$7=0,'Reservoir B1'!E304, 'Reservoir B2'!E306)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E795, 'Reservoir B2'!E680)","v":34.871644355440303},{"$f":"IF($AA$7=0,'Reservoir B1'!C304,'Reservoir B2'!C306)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C795,'Reservoir B2'!C680)-AF$2","v":162.3159369697054},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD308)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD682)","v":" "},null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E305, 'Reservoir B2'!E307)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E796, 'Reservoir B2'!E681)","v":34.849393021962719},{"$f":"IF($AA$7=0,'Reservoir B1'!C305,'Reservoir B2'!C307)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C796,'Reservoir B2'!C681)-AF$2","v":162.28126413593358},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD309)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD683)","v":" "},null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E306, 'Reservoir B2'!E308)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E797, 'Reservoir B2'!E682)","v":34.827135290702124},{"$f":"IF($AA$7=0,'Reservoir B1'!C306,'Reservoir B2'!C308)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C797,'Reservoir B2'!C682)-AF$2","v":162.24659852566882},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD310)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD684)","v":" "},null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"IF($AA$7=0,'Reservoir B1'!E307, 'Reservoir B2'!E309)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E798, 'Reservoir B2'!E683)","v":34.804871180732576},{"$f":"IF($AA$7=0,'Reservoir B1'!C307,'Reservoir B2'!C309)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C798,'Reservoir B2'!C683)-AF$2","v":162.21194013740617},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD311)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD685)","v":" "},null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"IF($AA$7=0,'Reservoir B1'!E308, 'Reservoir B2'!E310)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E799, 'Reservoir B2'!E684)","v":34.782600711110724},{"$f":"IF($AA$7=0,'Reservoir B1'!C308,'Reservoir B2'!C310)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C799,'Reservoir B2'!C684)-AF$2","v":162.1772889696411},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD312)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD686)","v":" "},null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"IF($AA$7=0,'Reservoir B1'!E309, 'Reservoir B2'!E311)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E800, 'Reservoir B2'!E685)","v":34.760323900875754},{"$f":"IF($AA$7=0,'Reservoir B1'!C309,'Reservoir B2'!C311)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C800,'Reservoir B2'!C685)-AF$2","v":162.14264502086931},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD313)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD687)","v":" "},null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"IF($AA$7=0,'Reservoir B1'!E310, 'Reservoir B2'!E312)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E801, 'Reservoir B2'!E686)","v":34.738040769049256},{"$f":"IF($AA$7=0,'Reservoir B1'!C310,'Reservoir B2'!C312)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C801,'Reservoir B2'!C686)-AF$2","v":162.10800828958685},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD314)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD688)","v":" "},null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E311, 'Reservoir B2'!E313)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E802, 'Reservoir B2'!E687)","v":34.715751334635904},{"$f":"IF($AA$7=0,'Reservoir B1'!C311,'Reservoir B2'!C313)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C802,'Reservoir B2'!C687)-AF$2","v":162.07337877429006},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD315)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD689)","v":" "},null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"IF($AA$7=0,'Reservoir B1'!E312, 'Reservoir B2'!E314)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E803, 'Reservoir B2'!E688)","v":34.693455616622096},{"$f":"IF($AA$7=0,'Reservoir B1'!C312,'Reservoir B2'!C314)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C803,'Reservoir B2'!C688)-AF$2","v":162.03875647347562},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD316)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD690)","v":" "},null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"IF($AA$7=0,'Reservoir B1'!E313, 'Reservoir B2'!E315)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E804, 'Reservoir B2'!E689)","v":34.671153633977546},{"$f":"IF($AA$7=0,'Reservoir B1'!C313,'Reservoir B2'!C315)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C804,'Reservoir B2'!C689)-AF$2","v":162.00414138564051},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD317)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD691)","v":" "},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"IF($AA$7=0,'Reservoir B1'!E314, 'Reservoir B2'!E316)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E805, 'Reservoir B2'!E690)","v":34.648845405654377},{"$f":"IF($AA$7=0,'Reservoir B1'!C314,'Reservoir B2'!C316)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C805,'Reservoir B2'!C690)-AF$2","v":161.96953350928203},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD318)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD692)","v":" "},null,null,251,{"$f":"SUM(AC250:AC261)/12","v":14.910333650494985},{"$f":"SUM(AD250:AD261)/12","v":34.77142537440055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"IF($AA$7=0,'Reservoir B1'!E315, 'Reservoir B2'!E317)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E806, 'Reservoir B2'!E691)","v":34.626530950587089},{"$f":"IF($AA$7=0,'Reservoir B1'!C315,'Reservoir B2'!C317)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C806,'Reservoir B2'!C691)-AF$2","v":161.93493284289781},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD319)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD693)","v":" "},null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E316, 'Reservoir B2'!E318)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E807, 'Reservoir B2'!E692)","v":34.604210287692943},{"$f":"IF($AA$7=0,'Reservoir B1'!C316,'Reservoir B2'!C318)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C807,'Reservoir B2'!C692)-AF$2","v":161.90033938498576},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD320)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD694)","v":" "},null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"IF($AA$7=0,'Reservoir B1'!E317, 'Reservoir B2'!E319)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E808, 'Reservoir B2'!E693)","v":34.581883435871923},{"$f":"IF($AA$7=0,'Reservoir B1'!C317,'Reservoir B2'!C319)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C808,'Reservoir B2'!C693)-AF$2","v":161.8657531340441},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD321)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD695)","v":" "},null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"IF($AA$7=0,'Reservoir B1'!E318, 'Reservoir B2'!E320)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E809, 'Reservoir B2'!E694)","v":34.559550414006765},{"$f":"IF($AA$7=0,'Reservoir B1'!C318,'Reservoir B2'!C320)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C809,'Reservoir B2'!C694)-AF$2","v":161.83117408857137},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD322)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD696)","v":" "},null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E319, 'Reservoir B2'!E321)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E810, 'Reservoir B2'!E695)","v":34.537211240962186},{"$f":"IF($AA$7=0,'Reservoir B1'!C319,'Reservoir B2'!C321)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C810,'Reservoir B2'!C695)-AF$2","v":161.79660224706646},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD323)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD697)","v":" "},null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"IF($AA$7=0,'Reservoir B1'!E320, 'Reservoir B2'!E322)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E811, 'Reservoir B2'!E696)","v":34.51486593558662},{"$f":"IF($AA$7=0,'Reservoir B1'!C320,'Reservoir B2'!C322)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C811,'Reservoir B2'!C696)-AF$2","v":161.76203760802852},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD324)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD698)","v":" "},null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E321, 'Reservoir B2'!E323)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E812, 'Reservoir B2'!E697)","v":34.492514516710223},{"$f":"IF($AA$7=0,'Reservoir B1'!C321,'Reservoir B2'!C323)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C812,'Reservoir B2'!C697)-AF$2","v":161.72748016995706},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD325)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD699)","v":" "},null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB268+1/12","v":21.583333333333297},{"$f":"IF($AA$7=0,'Reservoir B1'!E322, 'Reservoir B2'!E324)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E813, 'Reservoir B2'!E698)","v":34.470157003146284},{"$f":"IF($AA$7=0,'Reservoir B1'!C322,'Reservoir B2'!C324)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C813,'Reservoir B2'!C698)-AF$2","v":161.69292993135187},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD326)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD700)","v":" "},null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"IF($AA$7=0,'Reservoir B1'!E323, 'Reservoir B2'!E325)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E814, 'Reservoir B2'!E699)","v":34.447793413690938},{"$f":"IF($AA$7=0,'Reservoir B1'!C323,'Reservoir B2'!C325)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C814,'Reservoir B2'!C699)-AF$2","v":161.65838689071305},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD327)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD701)","v":" "},null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"IF($AA$7=0,'Reservoir B1'!E324, 'Reservoir B2'!E326)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E815, 'Reservoir B2'!E700)","v":34.425423767122432},{"$f":"IF($AA$7=0,'Reservoir B1'!C324,'Reservoir B2'!C326)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C815,'Reservoir B2'!C700)-AF$2","v":161.62385104654103},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD328)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD702)","v":" "},null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"IF($AA$7=0,'Reservoir B1'!E325, 'Reservoir B2'!E327)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E816, 'Reservoir B2'!E701)","v":34.40304808220241},{"$f":"IF($AA$7=0,'Reservoir B1'!C325,'Reservoir B2'!C327)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C816,'Reservoir B2'!C701)-AF$2","v":161.58932239733656},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD329)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD703)","v":" "},null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E326, 'Reservoir B2'!E328)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E817, 'Reservoir B2'!E702)","v":34.380666377674856},{"$f":"IF($AA$7=0,'Reservoir B1'!C326,'Reservoir B2'!C328)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C817,'Reservoir B2'!C702)-AF$2","v":161.55480094160066},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD330)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD704)","v":" "},null,null,263,{"$f":"SUM(AC262:AC273)/12","v":14.910333650494985},{"$f":"SUM(AD262:AD273)/12","v":34.503654618771222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"IF($AA$7=0,'Reservoir B1'!E327, 'Reservoir B2'!E329)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E818, 'Reservoir B2'!E703)","v":34.358278672266565},{"$f":"IF($AA$7=0,'Reservoir B1'!C327,'Reservoir B2'!C329)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C818,'Reservoir B2'!C703)-AF$2","v":161.52028667783469},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD331)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD705)","v":" "},null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E328, 'Reservoir B2'!E330)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E819, 'Reservoir B2'!E704)","v":34.33588498468707},{"$f":"IF($AA$7=0,'Reservoir B1'!C328,'Reservoir B2'!C330)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C819,'Reservoir B2'!C704)-AF$2","v":161.48577960454034},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD332)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD706)","v":" "},null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"IF($AA$7=0,'Reservoir B1'!E329, 'Reservoir B2'!E331)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E820, 'Reservoir B2'!E705)","v":34.313485333628769},{"$f":"IF($AA$7=0,'Reservoir B1'!C329,'Reservoir B2'!C331)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C820,'Reservoir B2'!C705)-AF$2","v":161.45127972021962},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD333)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD707)","v":" "},null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"IF($AA$7=0,'Reservoir B1'!E330, 'Reservoir B2'!E332)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E821, 'Reservoir B2'!E706)","v":34.291079737766736},{"$f":"IF($AA$7=0,'Reservoir B1'!C330,'Reservoir B2'!C332)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C821,'Reservoir B2'!C706)-AF$2","v":161.41678702337478},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD334)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD708)","v":" "},null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E331, 'Reservoir B2'!E333)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E822, 'Reservoir B2'!E707)","v":34.268668215758801},{"$f":"IF($AA$7=0,'Reservoir B1'!C331,'Reservoir B2'!C333)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C822,'Reservoir B2'!C707)-AF$2","v":161.38230151250846},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD335)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD709)","v":" "},null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"IF($AA$7=0,'Reservoir B1'!E332, 'Reservoir B2'!E334)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E823, 'Reservoir B2'!E708)","v":34.246250786245596},{"$f":"IF($AA$7=0,'Reservoir B1'!C332,'Reservoir B2'!C334)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C823,'Reservoir B2'!C708)-AF$2","v":161.34782318612358},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD336)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD710)","v":" "},null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"IF($AA$7=0,'Reservoir B1'!E333, 'Reservoir B2'!E335)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E824, 'Reservoir B2'!E709)","v":34.223827467850576},{"$f":"IF($AA$7=0,'Reservoir B1'!C333,'Reservoir B2'!C335)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C824,'Reservoir B2'!C709)-AF$2","v":161.31335204272335},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD337)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD711)","v":" "},null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"IF($AA$7=0,'Reservoir B1'!E334, 'Reservoir B2'!E336)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E825, 'Reservoir B2'!E710)","v":34.201398279180367},{"$f":"IF($AA$7=0,'Reservoir B1'!C334,'Reservoir B2'!C336)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C825,'Reservoir B2'!C710)-AF$2","v":161.27888808081133},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD338)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD712)","v":" "},null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"IF($AA$7=0,'Reservoir B1'!E335, 'Reservoir B2'!E337)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E826, 'Reservoir B2'!E711)","v":34.17896323882352},{"$f":"IF($AA$7=0,'Reservoir B1'!C335,'Reservoir B2'!C337)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C826,'Reservoir B2'!C711)-AF$2","v":161.24443129889136},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD339)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD713)","v":" "},null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E336, 'Reservoir B2'!E338)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E827, 'Reservoir B2'!E712)","v":34.156522365352274},{"$f":"IF($AA$7=0,'Reservoir B1'!C336,'Reservoir B2'!C338)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C827,'Reservoir B2'!C712)-AF$2","v":161.20998169546763},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD340)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD714)","v":" "},null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"IF($AA$7=0,'Reservoir B1'!E337, 'Reservoir B2'!E339)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E828, 'Reservoir B2'!E713)","v":34.134075677321512},{"$f":"IF($AA$7=0,'Reservoir B1'!C337,'Reservoir B2'!C339)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C828,'Reservoir B2'!C713)-AF$2","v":161.17553926904461},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD341)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD715)","v":" "},null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"IF($AA$7=0,'Reservoir B1'!E338, 'Reservoir B2'!E340)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E829, 'Reservoir B2'!E714)","v":34.11162319326867},{"$f":"IF($AA$7=0,'Reservoir B1'!C338,'Reservoir B2'!C340)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C829,'Reservoir B2'!C714)-AF$2","v":161.14110401812709},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD342)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD716)","v":" "},null,null,275,{"$f":"SUM(AC274:AC285)/12","v":14.910333650494985},{"$f":"SUM(AD274:AD285)/12","v":34.235004829345868}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"IF($AA$7=0,'Reservoir B1'!E339, 'Reservoir B2'!E341)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E830, 'Reservoir B2'!E715)","v":34.089164931714414},{"$f":"IF($AA$7=0,'Reservoir B1'!C339,'Reservoir B2'!C341)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C830,'Reservoir B2'!C715)-AF$2","v":161.1066759412202},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD343)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD717)","v":" "},null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"IF($AA$7=0,'Reservoir B1'!E340, 'Reservoir B2'!E342)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E831, 'Reservoir B2'!E716)","v":34.066700911162108},{"$f":"IF($AA$7=0,'Reservoir B1'!C340,'Reservoir B2'!C342)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C831,'Reservoir B2'!C716)-AF$2","v":161.07225503682932},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD344)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD718)","v":" "},null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E341, 'Reservoir B2'!E343)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E832, 'Reservoir B2'!E717)","v":34.044231150098092},{"$f":"IF($AA$7=0,'Reservoir B1'!C341,'Reservoir B2'!C343)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C832,'Reservoir B2'!C717)-AF$2","v":161.0378413034602},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD345)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD719)","v":" "},null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E342, 'Reservoir B2'!E344)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E833, 'Reservoir B2'!E718)","v":34.021755666991474},{"$f":"IF($AA$7=0,'Reservoir B1'!C342,'Reservoir B2'!C344)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C833,'Reservoir B2'!C718)-AF$2","v":161.00343473961885},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD346)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD720)","v":" "},null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"IF($AA$7=0,'Reservoir B1'!E343, 'Reservoir B2'!E345)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E834, 'Reservoir B2'!E719)","v":33.999274480294304},{"$f":"IF($AA$7=0,'Reservoir B1'!C343,'Reservoir B2'!C345)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C834,'Reservoir B2'!C719)-AF$2","v":160.96903534381164},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD347)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD721)","v":" "},null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"IF($AA$7=0,'Reservoir B1'!E344, 'Reservoir B2'!E346)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E835, 'Reservoir B2'!E720)","v":33.976787608441832},{"$f":"IF($AA$7=0,'Reservoir B1'!C344,'Reservoir B2'!C346)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C835,'Reservoir B2'!C720)-AF$2","v":160.93464311454522},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD348)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD722)","v":" "},null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"IF($AA$7=0,'Reservoir B1'!E345, 'Reservoir B2'!E347)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E836, 'Reservoir B2'!E721)","v":33.954295069851774},{"$f":"IF($AA$7=0,'Reservoir B1'!C345,'Reservoir B2'!C347)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C836,'Reservoir B2'!C721)-AF$2","v":160.90025805032656},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD349)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD723)","v":" "},null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E346, 'Reservoir B2'!E348)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E837, 'Reservoir B2'!E722)","v":33.931796882925227},{"$f":"IF($AA$7=0,'Reservoir B1'!C346,'Reservoir B2'!C348)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C837,'Reservoir B2'!C722)-AF$2","v":160.86588014966296},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD350)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD724)","v":" "},null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"IF($AA$7=0,'Reservoir B1'!E347, 'Reservoir B2'!E349)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E838, 'Reservoir B2'!E723)","v":33.909293066045905},{"$f":"IF($AA$7=0,'Reservoir B1'!C347,'Reservoir B2'!C349)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C838,'Reservoir B2'!C723)-AF$2","v":160.83150941106197},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD351)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD725)","v":" "},null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"IF($AA$7=0,'Reservoir B1'!E348, 'Reservoir B2'!E350)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E839, 'Reservoir B2'!E724)","v":33.886783637580656},{"$f":"IF($AA$7=0,'Reservoir B1'!C348,'Reservoir B2'!C350)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C839,'Reservoir B2'!C724)-AF$2","v":160.79714583303155},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD352)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD726)","v":" "},null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"IF($AA$7=0,'Reservoir B1'!E349, 'Reservoir B2'!E351)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E840, 'Reservoir B2'!E725)","v":33.864268615879404},{"$f":"IF($AA$7=0,'Reservoir B1'!C349,'Reservoir B2'!C351)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C840,'Reservoir B2'!C725)-AF$2","v":160.76278941407989},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD353)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD727)","v":" "},null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"IF($AA$7=0,'Reservoir B1'!E350, 'Reservoir B2'!E352)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E841, 'Reservoir B2'!E726)","v":33.841748019274789},{"$f":"IF($AA$7=0,'Reservoir B1'!C350,'Reservoir B2'!C352)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C841,'Reservoir B2'!C726)-AF$2","v":160.72844015271551},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD354)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD728)","v":" "},null,null,287,{"$f":"SUM(AC286:AC297)/12","v":14.910333650494985},{"$f":"SUM(AD286:AD297)/12","v":33.96550833668833}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E351, 'Reservoir B2'!E353)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E842, 'Reservoir B2'!E727)","v":33.8192218660826},{"$f":"IF($AA$7=0,'Reservoir B1'!C351,'Reservoir B2'!C353)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C842,'Reservoir B2'!C727)-AF$2","v":160.69409804744723},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD355)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD729)","v":" "},null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"IF($AA$7=0,'Reservoir B1'!E352, 'Reservoir B2'!E354)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E843, 'Reservoir B2'!E728)","v":33.796690174601757},{"$f":"IF($AA$7=0,'Reservoir B1'!C352,'Reservoir B2'!C354)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C843,'Reservoir B2'!C728)-AF$2","v":160.65976309678422},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD356)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD730)","v":" "},null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"IF($AA$7=0,'Reservoir B1'!E353, 'Reservoir B2'!E355)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E844, 'Reservoir B2'!E729)","v":33.77415296311397},{"$f":"IF($AA$7=0,'Reservoir B1'!C353,'Reservoir B2'!C355)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C844,'Reservoir B2'!C729)-AF$2","v":160.62543529923593},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD357)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD731)","v":" "},null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"IF($AA$7=0,'Reservoir B1'!E354, 'Reservoir B2'!E356)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E845, 'Reservoir B2'!E730)","v":33.751610249884138},{"$f":"IF($AA$7=0,'Reservoir B1'!C354,'Reservoir B2'!C356)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C845,'Reservoir B2'!C730)-AF$2","v":160.59111465331213},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD358)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD732)","v":" "},null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"IF($AA$7=0,'Reservoir B1'!E355, 'Reservoir B2'!E357)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E846, 'Reservoir B2'!E731)","v":33.729062053160135},{"$f":"IF($AA$7=0,'Reservoir B1'!C355,'Reservoir B2'!C357)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C846,'Reservoir B2'!C731)-AF$2","v":160.5568011575229},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD359)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD733)","v":" "},null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E356, 'Reservoir B2'!E358)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E847, 'Reservoir B2'!E732)","v":33.706508391172783},{"$f":"IF($AA$7=0,'Reservoir B1'!C356,'Reservoir B2'!C358)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C847,'Reservoir B2'!C732)-AF$2","v":160.52249481037862},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD360)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD734)","v":" "},null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"IF($AA$7=0,'Reservoir B1'!E357, 'Reservoir B2'!E359)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E848, 'Reservoir B2'!E733)","v":33.68394928213624},{"$f":"IF($AA$7=0,'Reservoir B1'!C357,'Reservoir B2'!C359)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C848,'Reservoir B2'!C733)-AF$2","v":160.48819561038999},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD361)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD735)","v":" "},null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"IF($AA$7=0,'Reservoir B1'!E358, 'Reservoir B2'!E360)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E849, 'Reservoir B2'!E734)","v":33.661384744247599},{"$f":"IF($AA$7=0,'Reservoir B1'!C358,'Reservoir B2'!C360)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C849,'Reservoir B2'!C734)-AF$2","v":160.45390355606804},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD362)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD736)","v":" "},null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"IF($AA$7=0,'Reservoir B1'!E359, 'Reservoir B2'!E361)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E850, 'Reservoir B2'!E735)","v":33.63881479568672},{"$f":"IF($AA$7=0,'Reservoir B1'!C359,'Reservoir B2'!C361)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C850,'Reservoir B2'!C735)-AF$2","v":160.41961864592406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD363)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD737)","v":" "},null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"IF($AA$7=0,'Reservoir B1'!E360, 'Reservoir B2'!E362)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E851, 'Reservoir B2'!E736)","v":33.616239454617087},{"$f":"IF($AA$7=0,'Reservoir B1'!C360,'Reservoir B2'!C362)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C851,'Reservoir B2'!C736)-AF$2","v":160.38534087846969},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD364)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD738)","v":" "},null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E361, 'Reservoir B2'!E363)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E852, 'Reservoir B2'!E737)","v":33.593658739185273},{"$f":"IF($AA$7=0,'Reservoir B1'!C361,'Reservoir B2'!C363)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C852,'Reservoir B2'!C737)-AF$2","v":160.35107025221689},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD365)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD739)","v":" "},null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"IF($AA$7=0,'Reservoir B1'!E362, 'Reservoir B2'!E364)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E853, 'Reservoir B2'!E738)","v":33.571072667520347},{"$f":"IF($AA$7=0,'Reservoir B1'!C362,'Reservoir B2'!C364)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C853,'Reservoir B2'!C738)-AF$2","v":160.31680676567788},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD366)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD740)","v":" "},null,null,299,{"$f":"SUM(AC298:AC309)/12","v":14.910333650494985},{"$f":"SUM(AD298:AD309)/12","v":33.695197115117388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"IF($AA$7=0,'Reservoir B1'!E363, 'Reservoir B2'!E365)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E854, 'Reservoir B2'!E739)","v":33.548481257735183},{"$f":"IF($AA$7=0,'Reservoir B1'!C363,'Reservoir B2'!C365)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C854,'Reservoir B2'!C739)-AF$2","v":160.28255041736523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD367)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD741)","v":" "},null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"IF($AA$7=0,'Reservoir B1'!E364, 'Reservoir B2'!E366)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E855, 'Reservoir B2'!E740)","v":33.525884527925207},{"$f":"IF($AA$7=0,'Reservoir B1'!C364,'Reservoir B2'!C366)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C855,'Reservoir B2'!C740)-AF$2","v":160.24830120579182},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD368)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD742)","v":" "},null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"IF($AA$7=0,'Reservoir B1'!E365, 'Reservoir B2'!E367)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E856, 'Reservoir B2'!E741)","v":33.503282496169575},{"$f":"IF($AA$7=0,'Reservoir B1'!C365,'Reservoir B2'!C367)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C856,'Reservoir B2'!C741)-AF$2","v":160.21405912947083},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD369)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD743)","v":" "},null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E366, 'Reservoir B2'!E368)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E857, 'Reservoir B2'!E742)","v":33.480675180530312},{"$f":"IF($AA$7=0,'Reservoir B1'!C366,'Reservoir B2'!C368)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C857,'Reservoir B2'!C742)-AF$2","v":160.17982418691574},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD370)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD744)","v":" "},null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"IF($AA$7=0,'Reservoir B1'!E367, 'Reservoir B2'!E369)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E858, 'Reservoir B2'!E743)","v":33.458062599052546},{"$f":"IF($AA$7=0,'Reservoir B1'!C367,'Reservoir B2'!C369)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C858,'Reservoir B2'!C743)-AF$2","v":160.14559637664033},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD371)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD745)","v":" "},null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"IF($AA$7=0,'Reservoir B1'!E368, 'Reservoir B2'!E370)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E859, 'Reservoir B2'!E744)","v":33.435444769764523},{"$f":"IF($AA$7=0,'Reservoir B1'!C368,'Reservoir B2'!C370)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C859,'Reservoir B2'!C744)-AF$2","v":160.11137569715873},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD372)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD746)","v":" "},null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"IF($AA$7=0,'Reservoir B1'!E369, 'Reservoir B2'!E371)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E860, 'Reservoir B2'!E745)","v":33.412821710678159},{"$f":"IF($AA$7=0,'Reservoir B1'!C369,'Reservoir B2'!C371)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C860,'Reservoir B2'!C745)-AF$2","v":160.07716214698536},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD373)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD747)","v":" "},null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"IF($AA$7=0,'Reservoir B1'!E370, 'Reservoir B2'!E372)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E861, 'Reservoir B2'!E746)","v":33.390193439787879},{"$f":"IF($AA$7=0,'Reservoir B1'!C370,'Reservoir B2'!C372)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C861,'Reservoir B2'!C746)-AF$2","v":160.04295572463494},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD374)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD748)","v":" "},null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E371, 'Reservoir B2'!E373)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E862, 'Reservoir B2'!E747)","v":33.367559975071885},{"$f":"IF($AA$7=0,'Reservoir B1'!C371,'Reservoir B2'!C373)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C862,'Reservoir B2'!C747)-AF$2","v":160.00875642862252},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD375)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD749)","v":" "},null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"IF($AA$7=0,'Reservoir B1'!E372, 'Reservoir B2'!E374)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E863, 'Reservoir B2'!E748)","v":33.344921334491431},{"$f":"IF($AA$7=0,'Reservoir B1'!C372,'Reservoir B2'!C374)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C863,'Reservoir B2'!C748)-AF$2","v":159.97456425746344},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD376)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD750)","v":" "},null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"IF($AA$7=0,'Reservoir B1'!E373, 'Reservoir B2'!E375)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E864, 'Reservoir B2'!E749)","v":33.322277535990708},{"$f":"IF($AA$7=0,'Reservoir B1'!C373,'Reservoir B2'!C375)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C864,'Reservoir B2'!C749)-AF$2","v":159.94037920967335},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD377)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD751)","v":" "},null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"IF($AA$7=0,'Reservoir B1'!E374, 'Reservoir B2'!E376)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E865, 'Reservoir B2'!E750)","v":33.29962859749768},{"$f":"IF($AA$7=0,'Reservoir B1'!C374,'Reservoir B2'!C376)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C865,'Reservoir B2'!C750)-AF$2","v":159.90620128376821},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD378)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD752)","v":" "},null,null,311,{"$f":"SUM(AC310:AC321)/12","v":14.910333650494985},{"$f":"SUM(AD310:AD321)/12","v":33.424102785391263}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"IF($AA$7=0,'Reservoir B1'!E375, 'Reservoir B2'!E377)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E866, 'Reservoir B2'!E751)","v":33.276974536923191},{"$f":"IF($AA$7=0,'Reservoir B1'!C375,'Reservoir B2'!C377)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C866,'Reservoir B2'!C751)-AF$2","v":159.87203047826429},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD379)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD753)","v":" "},null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E376, 'Reservoir B2'!E378)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E867, 'Reservoir B2'!E752)","v":33.25431537216145},{"$f":"IF($AA$7=0,'Reservoir B1'!C376,'Reservoir B2'!C378)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C867,'Reservoir B2'!C752)-AF$2","v":159.83786679167821},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD380)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD754)","v":" "},null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"IF($AA$7=0,'Reservoir B1'!E377, 'Reservoir B2'!E379)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E868, 'Reservoir B2'!E753)","v":33.231651121089797},{"$f":"IF($AA$7=0,'Reservoir B1'!C377,'Reservoir B2'!C379)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C868,'Reservoir B2'!C753)-AF$2","v":159.80371022252683},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD381)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD755)","v":" "},null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"IF($AA$7=0,'Reservoir B1'!E378, 'Reservoir B2'!E380)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E869, 'Reservoir B2'!E754)","v":33.208981801569081},{"$f":"IF($AA$7=0,'Reservoir B1'!C378,'Reservoir B2'!C380)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C869,'Reservoir B2'!C754)-AF$2","v":159.76956076932734},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD382)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD756)","v":" "},null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"IF($AA$7=0,'Reservoir B1'!E379, 'Reservoir B2'!E381)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E870, 'Reservoir B2'!E755)","v":33.186307431443488},{"$f":"IF($AA$7=0,'Reservoir B1'!C379,'Reservoir B2'!C381)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C870,'Reservoir B2'!C755)-AF$2","v":159.73541843059726},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD383)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD757)","v":" "},null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"IF($AA$7=0,'Reservoir B1'!E380, 'Reservoir B2'!E382)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E871, 'Reservoir B2'!E756)","v":33.163628028540309},{"$f":"IF($AA$7=0,'Reservoir B1'!C380,'Reservoir B2'!C382)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C871,'Reservoir B2'!C756)-AF$2","v":159.70128320485443},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD384)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD758)","v":" "},null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E381, 'Reservoir B2'!E383)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E872, 'Reservoir B2'!E757)","v":33.140943610670114},{"$f":"IF($AA$7=0,'Reservoir B1'!C381,'Reservoir B2'!C383)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C872,'Reservoir B2'!C757)-AF$2","v":159.66715509061697},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD385)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD759)","v":" "},null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"IF($AA$7=0,'Reservoir B1'!E382, 'Reservoir B2'!E384)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E873, 'Reservoir B2'!E758)","v":33.118254195627095},{"$f":"IF($AA$7=0,'Reservoir B1'!C382,'Reservoir B2'!C384)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C873,'Reservoir B2'!C758)-AF$2","v":159.63303408640331},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD386)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD760)","v":" "},null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"IF($AA$7=0,'Reservoir B1'!E383, 'Reservoir B2'!E385)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E874, 'Reservoir B2'!E759)","v":33.095559801188521},{"$f":"IF($AA$7=0,'Reservoir B1'!C383,'Reservoir B2'!C385)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C874,'Reservoir B2'!C759)-AF$2","v":159.5989201907322},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD387)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD761)","v":" "},null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E384, 'Reservoir B2'!E386)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E875, 'Reservoir B2'!E760)","v":33.072860445115126},{"$f":"IF($AA$7=0,'Reservoir B1'!C384,'Reservoir B2'!C386)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C875,'Reservoir B2'!C760)-AF$2","v":159.56481340212267},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD388)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD762)","v":" "},null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"IF($AA$7=0,'Reservoir B1'!E385, 'Reservoir B2'!E387)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E876, 'Reservoir B2'!E761)","v":33.050156145150865},{"$f":"IF($AA$7=0,'Reservoir B1'!C385,'Reservoir B2'!C387)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C876,'Reservoir B2'!C761)-AF$2","v":159.53071371909411},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD389)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD763)","v":" "},null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB332+1/12","v":26.916666666666554},{"$f":"IF($AA$7=0,'Reservoir B1'!E386, 'Reservoir B2'!E388)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E877, 'Reservoir B2'!E762)","v":33.027446919023312},{"$f":"IF($AA$7=0,'Reservoir B1'!C386,'Reservoir B2'!C388)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C877,'Reservoir B2'!C762)-AF$2","v":159.49662114016618},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD390)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD764)","v":" "},null,null,323,{"$f":"SUM(AC322:AC333)/12","v":14.910333650494985},{"$f":"SUM(AD322:AD333)/12","v":33.152256617375194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"IF($AA$7=0,'Reservoir B1'!E387, 'Reservoir B2'!E389)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E878, 'Reservoir B2'!E763)","v":33.004732784443235},{"$f":"IF($AA$7=0,'Reservoir B1'!C387,'Reservoir B2'!C389)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C878,'Reservoir B2'!C763)-AF$2","v":159.46253566385886},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD391)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD765)","v":" "},null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"IF($AA$7=0,'Reservoir B1'!E388, 'Reservoir B2'!E390)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E879, 'Reservoir B2'!E764)","v":32.98201375910476},{"$f":"IF($AA$7=0,'Reservoir B1'!C388,'Reservoir B2'!C390)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C879,'Reservoir B2'!C764)-AF$2","v":159.42845728869244},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD392)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD766)","v":" "},null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"IF($AA$7=0,'Reservoir B1'!E389, 'Reservoir B2'!E391)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E880, 'Reservoir B2'!E765)","v":32.959289860685566},{"$f":"IF($AA$7=0,'Reservoir B1'!C389,'Reservoir B2'!C391)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C880,'Reservoir B2'!C765)-AF$2","v":159.3943860131875},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD393)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD767)","v":" "},null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"IF($AA$7=0,'Reservoir B1'!E390, 'Reservoir B2'!E392)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E881, 'Reservoir B2'!E766)","v":32.936561106846575},{"$f":"IF($AA$7=0,'Reservoir B1'!C390,'Reservoir B2'!C392)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C881,'Reservoir B2'!C766)-AF$2","v":159.36032183586497},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD394)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD768)","v":" "},null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E391, 'Reservoir B2'!E393)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E882, 'Reservoir B2'!E767)","v":32.913827515232278},{"$f":"IF($AA$7=0,'Reservoir B1'!C391,'Reservoir B2'!C393)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C882,'Reservoir B2'!C767)-AF$2","v":159.32626475524603},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD395)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD769)","v":" "},null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"IF($AA$7=0,'Reservoir B1'!E392, 'Reservoir B2'!E394)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E883, 'Reservoir B2'!E768)","v":32.891089103470662},{"$f":"IF($AA$7=0,'Reservoir B1'!C392,'Reservoir B2'!C394)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C883,'Reservoir B2'!C768)-AF$2","v":159.29221476985222},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD396)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD770)","v":" "},null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"IF($AA$7=0,'Reservoir B1'!E393, 'Reservoir B2'!E395)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E884, 'Reservoir B2'!E769)","v":32.868345889172957},{"$f":"IF($AA$7=0,'Reservoir B1'!C393,'Reservoir B2'!C395)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C884,'Reservoir B2'!C769)-AF$2","v":159.25817187820539},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD397)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD771)","v":" "},null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"IF($AA$7=0,'Reservoir B1'!E394, 'Reservoir B2'!E396)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E885, 'Reservoir B2'!E770)","v":32.845597889933877},{"$f":"IF($AA$7=0,'Reservoir B1'!C394,'Reservoir B2'!C396)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C885,'Reservoir B2'!C770)-AF$2","v":159.22413607882763},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD398)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD772)","v":" "},null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"IF($AA$7=0,'Reservoir B1'!E395, 'Reservoir B2'!E397)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E886, 'Reservoir B2'!E771)","v":32.82284512333154},{"$f":"IF($AA$7=0,'Reservoir B1'!C395,'Reservoir B2'!C397)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C886,'Reservoir B2'!C771)-AF$2","v":159.19010737024141},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD399)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD773)","v":" "},null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"IF($AA$7=0,'Reservoir B1'!E396, 'Reservoir B2'!E398)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E887, 'Reservoir B2'!E772)","v":32.800087606928045},{"$f":"IF($AA$7=0,'Reservoir B1'!C396,'Reservoir B2'!C398)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C887,'Reservoir B2'!C772)-AF$2","v":159.15608575096948},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD400)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD774)","v":" "},null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"IF($AA$7=0,'Reservoir B1'!E397, 'Reservoir B2'!E399)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E888, 'Reservoir B2'!E773)","v":32.777325358268264},{"$f":"IF($AA$7=0,'Reservoir B1'!C397,'Reservoir B2'!C399)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C888,'Reservoir B2'!C773)-AF$2","v":159.12207121953492},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD401)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD775)","v":" "},null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E398, 'Reservoir B2'!E400)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E889, 'Reservoir B2'!E774)","v":32.75455839488103},{"$f":"IF($AA$7=0,'Reservoir B1'!C398,'Reservoir B2'!C400)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C889,'Reservoir B2'!C774)-AF$2","v":159.08806377446106},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD402)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD776)","v":" "},null,null,335,{"$f":"SUM(AC334:AC345)/12","v":14.910333650494985},{"$f":"SUM(AD334:AD345)/12","v":32.879689532691565}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"IF($AA$7=0,'Reservoir B1'!E399, 'Reservoir B2'!E401)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E890, 'Reservoir B2'!E775)","v":32.731786734278288},{"$f":"IF($AA$7=0,'Reservoir B1'!C399,'Reservoir B2'!C401)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C890,'Reservoir B2'!C775)-AF$2","v":159.05406341427158},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD403)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD777)","v":" "},null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"IF($AA$7=0,'Reservoir B1'!E400, 'Reservoir B2'!E402)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E891, 'Reservoir B2'!E776)","v":32.709010393956},{"$f":"IF($AA$7=0,'Reservoir B1'!C400,'Reservoir B2'!C402)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C891,'Reservoir B2'!C776)-AF$2","v":159.02007013749048},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD404)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD778)","v":" "},null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"IF($AA$7=0,'Reservoir B1'!E401, 'Reservoir B2'!E403)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E892, 'Reservoir B2'!E777)","v":32.686229391393532},{"$f":"IF($AA$7=0,'Reservoir B1'!C401,'Reservoir B2'!C403)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C892,'Reservoir B2'!C777)-AF$2","v":158.98608394264204},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD405)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD779)","v":" "},null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"IF($AA$7=0,'Reservoir B1'!E402, 'Reservoir B2'!E404)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E893, 'Reservoir B2'!E778)","v":32.663443744053332},{"$f":"IF($AA$7=0,'Reservoir B1'!C402,'Reservoir B2'!C404)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C893,'Reservoir B2'!C778)-AF$2","v":158.95210482825087},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD406)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD780)","v":" "},null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"IF($AA$7=0,'Reservoir B1'!E403, 'Reservoir B2'!E405)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E894, 'Reservoir B2'!E779)","v":32.640653469381945},{"$f":"IF($AA$7=0,'Reservoir B1'!C403,'Reservoir B2'!C405)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C894,'Reservoir B2'!C779)-AF$2","v":158.91813279284185},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD407)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD781)","v":" "},null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"IF($AA$7=0,'Reservoir B1'!E404, 'Reservoir B2'!E406)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E895, 'Reservoir B2'!E780)","v":32.617858584809156},{"$f":"IF($AA$7=0,'Reservoir B1'!C404,'Reservoir B2'!C406)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C895,'Reservoir B2'!C780)-AF$2","v":158.8841678349402},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD408)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD782)","v":" "},null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"IF($AA$7=0,'Reservoir B1'!E405, 'Reservoir B2'!E407)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E896, 'Reservoir B2'!E781)","v":32.595059107748327},{"$f":"IF($AA$7=0,'Reservoir B1'!C405,'Reservoir B2'!C407)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C896,'Reservoir B2'!C781)-AF$2","v":158.85020995307147},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD409)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD783)","v":" "},null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"IF($AA$7=0,'Reservoir B1'!E406, 'Reservoir B2'!E408)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E897, 'Reservoir B2'!E782)","v":32.572255055596749},{"$f":"IF($AA$7=0,'Reservoir B1'!C406,'Reservoir B2'!C408)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C897,'Reservoir B2'!C782)-AF$2","v":158.81625914576145},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD410)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD784)","v":" "},null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"IF($AA$7=0,'Reservoir B1'!E407, 'Reservoir B2'!E409)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E898, 'Reservoir B2'!E783)","v":32.549446445734809},{"$f":"IF($AA$7=0,'Reservoir B1'!C407,'Reservoir B2'!C409)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C898,'Reservoir B2'!C783)-AF$2","v":158.7823154115363},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD411)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD785)","v":" "},null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"IF($AA$7=0,'Reservoir B1'!E408, 'Reservoir B2'!E410)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E899, 'Reservoir B2'!E784)","v":32.526633295526977},{"$f":"IF($AA$7=0,'Reservoir B1'!C408,'Reservoir B2'!C410)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C899,'Reservoir B2'!C784)-AF$2","v":158.74837874892245},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD412)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD786)","v":" "},null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"IF($AA$7=0,'Reservoir B1'!E409, 'Reservoir B2'!E411)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E900, 'Reservoir B2'!E785)","v":32.503815622320829},{"$f":"IF($AA$7=0,'Reservoir B1'!C409,'Reservoir B2'!C411)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C900,'Reservoir B2'!C785)-AF$2","v":158.71444915644662},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD413)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD787)","v":" "},null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"IF($AA$7=0,'Reservoir B1'!E410, 'Reservoir B2'!E412)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E901, 'Reservoir B2'!E786)","v":32.480993443447929},{"$f":"IF($AA$7=0,'Reservoir B1'!C410,'Reservoir B2'!C412)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C901,'Reservoir B2'!C786)-AF$2","v":158.68052663263589},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD414)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD788)","v":" "},null,null,347,{"$f":"SUM(AC346:AC357)/12","v":14.910333650494985},{"$f":"SUM(AD346:AD357)/12","v":32.606432107353989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"IF($AA$7=0,'Reservoir B1'!E411, 'Reservoir B2'!E413)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E902, 'Reservoir B2'!E787)","v":32.458166776223401},{"$f":"IF($AA$7=0,'Reservoir B1'!C411,'Reservoir B2'!C413)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C902,'Reservoir B2'!C787)-AF$2","v":158.64661117601764},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD415)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD789)","v":" "},null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"IF($AA$7=0,'Reservoir B1'!E412, 'Reservoir B2'!E414)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E903, 'Reservoir B2'!E788)","v":32.435335637945798},{"$f":"IF($AA$7=0,'Reservoir B1'!C412,'Reservoir B2'!C414)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C903,'Reservoir B2'!C788)-AF$2","v":158.61270278511952},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD416)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD790)","v":" "},null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"IF($AA$7=0,'Reservoir B1'!E413, 'Reservoir B2'!E415)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E904, 'Reservoir B2'!E789)","v":32.412500045897829},{"$f":"IF($AA$7=0,'Reservoir B1'!C413,'Reservoir B2'!C415)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C904,'Reservoir B2'!C789)-AF$2","v":158.57880145846951},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD417)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD791)","v":" "},null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"IF($AA$7=0,'Reservoir B1'!E414, 'Reservoir B2'!E416)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E905, 'Reservoir B2'!E790)","v":32.389660017345356},{"$f":"IF($AA$7=0,'Reservoir B1'!C414,'Reservoir B2'!C416)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C905,'Reservoir B2'!C790)-AF$2","v":158.54490719459588},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD418)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD792)","v":" "},null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"IF($AA$7=0,'Reservoir B1'!E415, 'Reservoir B2'!E417)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E906, 'Reservoir B2'!E791)","v":32.366815569538005},{"$f":"IF($AA$7=0,'Reservoir B1'!C415,'Reservoir B2'!C417)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C906,'Reservoir B2'!C791)-AF$2","v":158.5110199920272},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD419)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD793)","v":" "},null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"IF($AA$7=0,'Reservoir B1'!E416, 'Reservoir B2'!E418)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E907, 'Reservoir B2'!E792)","v":32.343966719709279},{"$f":"IF($AA$7=0,'Reservoir B1'!C416,'Reservoir B2'!C418)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C907,'Reservoir B2'!C792)-AF$2","v":158.4771398492924},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD420)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD794)","v":" "},null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"IF($AA$7=0,'Reservoir B1'!E417, 'Reservoir B2'!E419)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E908, 'Reservoir B2'!E793)","v":32.321113485076268},{"$f":"IF($AA$7=0,'Reservoir B1'!C417,'Reservoir B2'!C419)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C908,'Reservoir B2'!C793)-AF$2","v":158.44326676492068},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD421)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD795)","v":" "},null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"IF($AA$7=0,'Reservoir B1'!E418, 'Reservoir B2'!E420)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E909, 'Reservoir B2'!E794)","v":32.298255882839648},{"$f":"IF($AA$7=0,'Reservoir B1'!C418,'Reservoir B2'!C420)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C909,'Reservoir B2'!C794)-AF$2","v":158.40940073744153},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD422)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD796)","v":" "},null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"IF($AA$7=0,'Reservoir B1'!E419, 'Reservoir B2'!E421)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E910, 'Reservoir B2'!E795)","v":32.275393930184251},{"$f":"IF($AA$7=0,'Reservoir B1'!C419,'Reservoir B2'!C421)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C910,'Reservoir B2'!C795)-AF$2","v":158.37554176538478},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD423)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD797)","v":" "},null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"IF($AA$7=0,'Reservoir B1'!E420, 'Reservoir B2'!E422)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E911, 'Reservoir B2'!E796)","v":32.252527644277912},{"$f":"IF($AA$7=0,'Reservoir B1'!C420,'Reservoir B2'!C422)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C911,'Reservoir B2'!C796)-AF$2","v":158.34168984728055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD424)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD798)","v":" "},null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"IF($AA$7=0,'Reservoir B1'!E421, 'Reservoir B2'!E423)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E912, 'Reservoir B2'!E797)","v":32.229657042272855},{"$f":"IF($AA$7=0,'Reservoir B1'!C421,'Reservoir B2'!C423)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C912,'Reservoir B2'!C797)-AF$2","v":158.30784498165923},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD425)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD799)","v":" "},null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"IF($AA$7=0,'Reservoir B1'!E422, 'Reservoir B2'!E424)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E913, 'Reservoir B2'!E798)","v":32.206782141304878},{"$f":"IF($AA$7=0,'Reservoir B1'!C422,'Reservoir B2'!C424)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C913,'Reservoir B2'!C798)-AF$2","v":158.27400716705159},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD426)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD800)","v":" "},null,null,359,{"$f":"SUM(AC358:AC369)/12","v":14.910333650494985},{"$f":"SUM(AD358:AD369)/12","v":32.332514574384618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"IF($AA$7=0,'Reservoir B1'!E423, 'Reservoir B2'!E425)","v":14.910333650494989},{"$f":"IF($AA$7=0,'Reservoir B1'!E914, 'Reservoir B2'!E799)","v":32.183902958493114},{"$f":"IF($AA$7=0,'Reservoir B1'!C423,'Reservoir B2'!C425)-AE$2","v":154.22958325264295},{"$f":"IF($AA$7=0,'Reservoir B1'!C914,'Reservoir B2'!C799)-AF$2","v":158.24017640198866},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD427)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD801)","v":" "},null,null,360]

{"sheet":"Flash Output","index":62,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,2,6,2],[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[4,2,4,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE",null,null,{"$f":"'Input A1'!A328","v":0}]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf"]
[null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A249","v":0},null,"Reference","Improved","Reference","Improved"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Reservoir F1'!E63","v":20.001876672942583},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C63","v":175},{"$f":"'Reservoir F1'!C554","v":175}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D15)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D16)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",(E8-D8)/D8)","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7+1/12","v":8.3333333333333329E-2},{"$f":"'Reservoir F1'!E64","v":19.980871959235007},{"$f":"'Reservoir F1'!E555","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C64","v":174.92708333333334},{"$f":"'Reservoir F1'!C555","v":174.96354166666666}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":0.48716052885049227},{"$f":"'LCOE Flash'!H39","v":{"$error":"#DIV/0!"}},{"$f":"IF(D9=0,\"NA\",(E9-D9)/D9)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16666666666666666,{"$f":"'Reservoir F1'!E65","v":19.959879628659362},{"$f":"'Reservoir F1'!E556","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C65","v":174.85419704861113},{"$f":"'Reservoir F1'!C556","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","¢ / kW-hr",{"$f":"'LCOE Flash'!H24","v":2.9705037114605095},{"$f":"'LCOE Flash'!H40","v":{"$error":"#DIV/0!"}},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"'Reservoir F1'!E66","v":19.938899670160858},{"$f":"'Reservoir F1'!E557","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C66","v":174.78134113317421},{"$f":"'Reservoir F1'!C557","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":5.212305798646546},{"$f":"'LCOE Flash'!F41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Exploration",{"$f":"D9","v":0.48716052885049227},null,null,null,null,null,0.33333333333333331,{"$f":"'Reservoir F1'!E67","v":19.9179320727003},{"$f":"'Reservoir F1'!E558","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C67","v":174.70851557436873},{"$f":"'Reservoir F1'!C558","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":0},{"$f":"'LCOE Flash'!H42","v":{"$error":"#DIV/0!"}},"NA",null,null,null,null,null,null,"Confirmation",{"$f":"D10","v":2.9705037114605095},null,null,null,null,null,0.41666666666666663,{"$f":"'Reservoir F1'!E68","v":19.89697682525372},{"$f":"'Reservoir F1'!E559","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C68","v":174.6357203595461},{"$f":"'Reservoir F1'!C559","v":{"$error":"#DIV/0!"}}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":0.96751987088920677},{"$f":"'LCOE Flash'!G41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Capital",{"$f":"D11","v":5.212305798646546},null,null,null,null,null,0.49999999999999994,{"$f":"'Reservoir F1'!E69","v":19.876033916812521},{"$f":"'Reservoir F1'!E560","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C69","v":174.56295547606297},{"$f":"'Reservoir F1'!C560","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A328","v":0},"Field, Non-well Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F27","v":0.79802998660206925},{"$f":"'LCOE Flash'!F43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Makeup",{"$f":"D12","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"'Reservoir F1'!E70","v":19.855103336383461},{"$f":"'Reservoir F1'!E561","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C70","v":174.49022091128128},{"$f":"'Reservoir F1'!C561","v":{"$error":"#DIV/0!"}}]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G27","v":0.93127365209229285},{"$f":"'LCOE Flash'!G43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field O&M",{"$f":"D13+D15","v":1.8987935229814996},null,null,null,null,null,0.66666666666666663,{"$f":"'Reservoir F1'!E71","v":19.834185072988582},{"$f":"'Reservoir F1'!E562","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C71","v":174.41751665256825},{"$f":"'Reservoir F1'!C562","v":{"$error":"#DIV/0!"}}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F28","v":4.5618269001372749},{"$f":"'LCOE Flash'!F44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Plant Capital",{"$f":"D16","v":4.5618269001372749},null,null,null,null,null,0.75,{"$f":"'Reservoir F1'!E72","v":19.813279115665253},{"$f":"'Reservoir F1'!E563","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C72","v":174.34484268729636},{"$f":"'Reservoir F1'!C563","v":{"$error":"#DIV/0!"}}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G28","v":1.2801285659678847},{"$f":"'LCOE Flash'!G44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Plant O&M",{"$f":"D17","v":1.2801285659678847},null,null,null,null,null,0.83333333333333337,{"$f":"'Reservoir F1'!E73","v":19.792385453466064},{"$f":"'Reservoir F1'!E564","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C73","v":174.27219900284334},{"$f":"'Reservoir F1'!C564","v":{"$error":"#DIV/0!"}}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I32","v":0.59623364348848407},{"$f":"'LCOE Flash'!I48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Royalty",{"$f":"D18","v":0.59623364348848407},null,null,null,null,null,0.91666666666666674,{"$f":"'Reservoir F1'!E74","v":19.771504075458999},{"$f":"'Reservoir F1'!E565","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C74","v":174.19958558659215},{"$f":"'Reservoir F1'!C565","v":{"$error":"#DIV/0!"}}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H30","v":2.1225702820438372},{"$f":"'LCOE Flash'!H46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Contingency",{"$f":"D19","v":2.1225702820438372},null,null,null,null,null,1,{"$f":"'Reservoir F1'!E75","v":19.750634970727152},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C75","v":174.12700242593107},{"$f":"'Reservoir F1'!C566","v":{"$error":"#DIV/0!"}}]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0833333333333333,{"$f":"'Reservoir F1'!E76","v":19.729778128368949},{"$f":"'Reservoir F1'!E567","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C76","v":174.05444950825361},{"$f":"'Reservoir F1'!C567","v":{"$error":"#DIV/0!"}}]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H312/1000","v":20.575853183286331},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"'Reservoir F1'!E77","v":19.708933537498044},{"$f":"'Reservoir F1'!E568","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C77","v":173.98192682095851},{"$f":"'Reservoir F1'!C568","v":{"$error":"#DIV/0!"}}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H313/1000","v":20},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"'Reservoir F1'!E78","v":19.68810118724317},{"$f":"'Reservoir F1'!E569","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C78","v":173.90943435144979},{"$f":"'Reservoir F1'!C569","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D65*'LCOE Flash'!D139","v":18.07208085048957},{"$f":"'LCOE Flash'!E65*'LCOE Flash'!E139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"'Reservoir F1'!E79","v":19.667281066748416},{"$f":"'Reservoir F1'!E570","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C79","v":173.8369720871367},{"$f":"'Reservoir F1'!C570","v":{"$error":"#DIV/0!"}}]
[null,"Power Plant Capital Cost","$",{"$f":"D25+D26","v":63525913.462199338},{"$f":"E25+E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"'Reservoir F1'!E80","v":19.646473165172857},{"$f":"'Reservoir F1'!E571","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C80","v":173.76454001543374},{"$f":"'Reservoir F1'!C571","v":{"$error":"#DIV/0!"}}]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H320","v":63525913.462199338},{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"'Reservoir F1'!E81","v":19.625677471690928},{"$f":"'Reservoir F1'!E572","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C81","v":173.69213812376066},{"$f":"'Reservoir F1'!C572","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"'Reservoir F1'!E82","v":19.604893975492026},{"$f":"'Reservoir F1'!E573","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C82","v":173.61976639954244},{"$f":"'Reservoir F1'!C573","v":{"$error":"#DIV/0!"}}]
[null,"Exploration ","$",{"$f":"SUM(D30:D32)*D33","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E32)*E33","v":{"$error":"#REF!"}},{"$f":"IF(D27=0,\"NA\",(E27-D27)/D27)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"'Reservoir F1'!E83","v":19.5841226657808},{"$f":"'Reservoir F1'!E574","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C83","v":173.54742483020931},{"$f":"'Reservoir F1'!C574","v":{"$error":"#DIV/0!"}}]
[null,"Power Potential Found","MW",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300},{"$f":"IF(D28=0,\"NA\",(E28-D28)/D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"'Reservoir F1'!E84","v":19.563363531776883},{"$f":"'Reservoir F1'!E575","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C84","v":173.47511340319673},{"$f":"'Reservoir F1'!C575","v":{"$error":"#DIV/0!"}}]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D29=0,\"NA\",(E29-D29)/D29)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333333333333326,{"$f":"'Reservoir F1'!E85","v":19.542616562715146},{"$f":"'Reservoir F1'!E576","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C85","v":173.40283210594541},{"$f":"'Reservoir F1'!C576","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"'Reservoir F1'!E86","v":19.521881747845406},{"$f":"'Reservoir F1'!E577","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C86","v":173.33058092590127},{"$f":"'Reservoir F1'!C577","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":-0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"'Reservoir F1'!E87","v":19.501159076432636},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C87","v":173.25835985051549},{"$f":"'Reservoir F1'!C578","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"'Reservoir F1'!E88","v":19.480448537756789},{"$f":"'Reservoir F1'!E579","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C88","v":173.18616886724445},{"$f":"'Reservoir F1'!C579","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"'Reservoir F1'!E89","v":19.459750121112911},{"$f":"'Reservoir F1'!E580","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C89","v":173.11400796354977},{"$f":"'Reservoir F1'!C580","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","$",{"$f":"D37+D38+D39","v":40615875.085638121},{"$f":"E37+E38+E39","v":10164233.356170164},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":-0.74974727653315387},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"'Reservoir F1'!E90","v":19.439063815811018},{"$f":"'Reservoir F1'!E581","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C90","v":173.0418771268983},{"$f":"'Reservoir F1'!C581","v":{"$error":"#DIV/0!"}}]
[null,"# Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D35=0,\"NA\",(E35-D35)/D35)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"'Reservoir F1'!E91","v":19.418389611176071},{"$f":"'Reservoir F1'!E582","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C91","v":172.9697763447621},{"$f":"'Reservoir F1'!C582","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D36=0,\"NA\",(E36-D36)/D36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"'Reservoir F1'!E92","v":19.397727496548143},{"$f":"'Reservoir F1'!E583","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C92","v":172.89770560461847},{"$f":"'Reservoir F1'!C583","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":35110357.224417254},{"$f":"'Summary A1'!J100","v":9362761.9265112672},{"$f":"IF(D37=0,\"NA\",(E37-D37)/D37)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"'Reservoir F1'!E93","v":19.37707746128223},{"$f":"'Reservoir F1'!E584","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C93","v":172.82566489394989},{"$f":"'Reservoir F1'!C584","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"'Reservoir F1'!E94","v":19.356439494748209},{"$f":"'Reservoir F1'!E585","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C94","v":172.75365420024409},{"$f":"'Reservoir F1'!C585","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102","v":1755517.8612208627},{"$f":"'Summary A1'!J102","v":468138.09632556338},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"'Reservoir F1'!E95","v":19.335813586330953},{"$f":"'Reservoir F1'!E586","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C95","v":172.68167351099399},{"$f":"'Reservoir F1'!C586","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Development","$K",{"$f":"D44+D46+D47+D48+D49+D50","v":75968163.95962508},{"$f":"E44+E46+E47+E48+E49+E50","v":44680693.356868871},-0.4118497666915395,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"'Reservoir F1'!E96","v":19.315199725430304},{"$f":"'Reservoir F1'!E587","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C96","v":172.60972281369774},{"$f":"'Reservoir F1'!C587","v":{"$error":"#DIV/0!"}}]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"'Reservoir F1'!E97","v":19.294597901460875},{"$f":"'Reservoir F1'!E588","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C97","v":172.53780209585872},{"$f":"'Reservoir F1'!C588","v":{"$error":"#DIV/0!"}}]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":7.8887780981482205},{"$f":"'Summary A1'!J112","v":7.7692817628886832},-1.5147635511206401E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"'Reservoir F1'!E98","v":19.274008103852342},{"$f":"'Reservoir F1'!E589","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C98","v":172.46591134498544},{"$f":"'Reservoir F1'!C589","v":{"$error":"#DIV/0!"}}]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":4.8887780981482205},{"$f":"'Summary A1'!J115","v":5.7692817628886832},0.18010710387407056,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"'Reservoir F1'!E99","v":19.253430322049088},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C99","v":172.39405054859171},{"$f":"'Reservoir F1'!C590","v":{"$error":"#DIV/0!"}}]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":38143721.203753605},{"$f":"'Summary A1'!J129","v":22506838.180370823},-0.40994644806296471,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"'Reservoir F1'!E100","v":19.232864545510516},{"$f":"'Reservoir F1'!E591","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C100","v":172.32221969419646},{"$f":"'Reservoir F1'!C591","v":{"$error":"#DIV/0!"}}]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.9443890490741103},{"$f":"'Summary A1'!J114","v":3.8846408814443416},-1.5147635511206401E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"'Reservoir F1'!E101","v":19.212310763710779},{"$f":"'Reservoir F1'!E592","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C101","v":172.25041876932389},{"$f":"'Reservoir F1'!C592","v":{"$error":"#DIV/0!"}}]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":30775313.010015886},{"$f":"'Summary A1'!J130","v":15154569.892898438},-0.50757381775560317,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"'Reservoir F1'!E102","v":19.191768966138827},{"$f":"'Reservoir F1'!E593","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C102","v":172.17864776150336},{"$f":"'Reservoir F1'!C593","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2366633.4294444658},{"$f":"'Summary A1'!J123","v":2330784.5288666054},-1.5147635511206081E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"'Reservoir F1'!E103","v":19.171239142298571},{"$f":"'Reservoir F1'!E594","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C103","v":172.10690665826939},{"$f":"'Reservoir F1'!C594","v":{"$error":"#DIV/0!"}}]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":572182.55223071994},{"$f":"'Summary A1'!J124","v":1484879.9136383892},1.5951156809123468,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"'Reservoir F1'!E104","v":19.150721281708524},{"$f":"'Reservoir F1'!E595","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C104","v":172.03519544716178},{"$f":"'Reservoir F1'!C595","v":{"$error":"#DIV/0!"}}]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":445163.09943635477},{"$f":"'Summary A1'!J125","v":1028349.7288627615},1.3100515971894595,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"'Reservoir F1'!E105","v":19.130215373902214},{"$f":"'Reservoir F1'!E596","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C105","v":171.96351411572547},{"$f":"'Reservoir F1'!C596","v":{"$error":"#DIV/0!"}}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":3665150.6647440516},{"$f":"'Summary A1'!J127","v":2175271.1122318511},-0.40649885606169023,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"'Reservoir F1'!E106","v":19.109721408427717},{"$f":"'Reservoir F1'!E597","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C106","v":171.89186265151059},{"$f":"'Reservoir F1'!C597","v":{"$error":"#DIV/0!"}}]
[null,"Well Stimulation","$",{"$f":"D52*D53+D54","v":7729021.2538195401},{"$f":"E52*E53+E54","v":1689436.4627582794},-0.7814165070482384,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"'Reservoir F1'!E107","v":19.089239374848034},{"$f":"'Reservoir F1'!E598","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C107","v":171.82024104207247},{"$f":"'Reservoir F1'!C598","v":{"$error":"#DIV/0!"}}]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":2.9443890490741103},{"$f":"'Summary A1'!J153","v":3.2179742147776751},9.2917464758808341E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"'Reservoir F1'!E108","v":19.068769262740791},{"$f":"'Reservoir F1'!E599","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C108","v":171.7486492749716},{"$f":"'Reservoir F1'!C599","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"'Reservoir F1'!E109","v":19.048311061698445},{"$f":"'Reservoir F1'!E600","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C109","v":171.67708733777371},{"$f":"'Reservoir F1'!C600","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A249","v":0},"Other Stimulation Costs",null,{"$f":"'Summary A1'!H157","v":368048.63113426382},{"$f":"'Summary A1'!J157","v":80449.355369441881},{"$f":"IF(D54=0,\"NA\",(E54-D54)/D54)","v":-0.78141650704823828},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"'Reservoir F1'!E110","v":19.027864761328079},{"$f":"'Reservoir F1'!E601","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C110","v":171.60555521804966},{"$f":"'Reservoir F1'!C601","v":{"$error":"#DIV/0!"}}]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D27+D34+D40+D51","v":{"$error":"#REF!"}},{"$f":"E27+E34+E40+E51","v":{"$error":"#REF!"}},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"'Reservoir F1'!E111","v":19.0074303512515},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C111","v":171.53405290337548},{"$f":"'Reservoir F1'!C602","v":{"$error":"#DIV/0!"}}]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Flash'!Q36*1000000","v":29557942.246886939},{"$f":"'LCOE Flash'!U35*1000000","v":1495000},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":-0.94942137759412348},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"'Reservoir F1'!E112","v":18.987007821105212},{"$f":"'Reservoir F1'!E603","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C112","v":171.46258038133243},{"$f":"'Reservoir F1'!C603","v":{"$error":"#DIV/0!"}}]
[null,"Total Project Cost","$",{"$f":"D24+D55+D56","v":{"$error":"#REF!"}},{"$f":"E24+E55+E56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D57=0,\"NA\",(E57-D57)/D57)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56+1/12","v":4.1666666666666687},{"$f":"'Reservoir F1'!E113","v":18.966597160540346},{"$f":"'Reservoir F1'!E604","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C113","v":171.39113763950689},{"$f":"'Reservoir F1'!C604","v":{"$error":"#DIV/0!"}}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"'Reservoir F1'!E114","v":18.946198359222755},{"$f":"'Reservoir F1'!E605","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C114","v":171.31972466549044},{"$f":"'Reservoir F1'!C605","v":{"$error":"#DIV/0!"}}]
[null,"Facility Operations Staff","count",{"$f":"'O&M Cost F1'!E26","v":9.7480081295743837},{"$f":"'O&M Cost F1'!N26","v":{"$error":"#DIV/0!"}},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"'Reservoir F1'!E115","v":18.925811406832882},{"$f":"'Reservoir F1'!E606","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C115","v":171.24834144687983},{"$f":"'Reservoir F1'!C606","v":{"$error":"#DIV/0!"}}]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H29/1000)","v":781.79388309292403},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q29/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E60-D60)/D60)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"'Reservoir F1'!E116","v":18.905436293065783},{"$f":"'Reservoir F1'!E607","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C116","v":171.17698797127699},{"$f":"'Reservoir F1'!C607","v":{"$error":"#DIV/0!"}}]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H36/1000)","v":1143.4664423195879},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E61-D61)/D61)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"'Reservoir F1'!E117","v":18.885073007631174},{"$f":"'Reservoir F1'!E608","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C117","v":171.10566422628895},{"$f":"'Reservoir F1'!C608","v":{"$error":"#DIV/0!"}}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Flash'!P54","v":1925.260325412512},{"$f":"'LCOE Flash'!Q54","v":{"$error":"#DIV/0!"}},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"'Reservoir F1'!E118","v":18.864721540253242},{"$f":"'Reservoir F1'!E609","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C118","v":171.03437019952801},{"$f":"'Reservoir F1'!C609","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H28/1000)","v":113.15557115257631},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q28/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$1=1,0,(E63-D63)/D63)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"'Reservoir F1'!E119","v":18.84438188067093},{"$f":"'Reservoir F1'!E610","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C119","v":170.96310587861154},{"$f":"'Reservoir F1'!C610","v":{"$error":"#DIV/0!"}}]
[null,"Well Maintenance Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H49/1000)","v":1455.1097998995494},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q49/1000)","v":470.2416999978052},{"$f":"IF(D64=0,0,(E64-D64)/D64)","v":-0.67683421551399947},null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"'Reservoir F1'!E120","v":18.824054018637625},{"$f":"'Reservoir F1'!E611","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C120","v":170.89187125116214},{"$f":"'Reservoir F1'!C611","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Maintenance Cost ","$K",{"$f":"IF(A7=1,0,('O&M Cost F1'!H51+'O&M Cost F1'!H53)/1000)","v":269.33952671166617},{"$f":"IF(A7=1,0,('O&M Cost F1'!Q51+'O&M Cost F1'!Q53)/1000)","v":75.571751660528292},{"$f":"IF(G$1=1,\"NA\",(E65-D65)/D65)","v":-0.71941826517936414},null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"'Reservoir F1'!E121","v":18.803737943921291},{"$f":"'Reservoir F1'!E612","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C121","v":170.8206663048075},{"$f":"'Reservoir F1'!C612","v":{"$error":"#DIV/0!"}}]
[null,"Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H65/1000)","v":796.07978580221118},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q65/1000)","v":392.01052968452007},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":-0.50757381775560317},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"'Reservoir F1'!E122","v":18.783433646304406},{"$f":"'Reservoir F1'!E613","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C122","v":170.74949102718051},{"$f":"'Reservoir F1'!C613","v":{"$error":"#DIV/0!"}}]
[null,"Pump Maintenance - Repair/Replacement","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H81/1000)","v":222.02210490218297},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q81/1000)","v":275.83660015319106},{"$f":"IF(G$1=1,0,(E67-D67)/D67)","v":0.24238350174509568},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"'Reservoir F1'!E123","v":18.763141115584077},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C123","v":170.6783454059192},{"$f":"'Reservoir F1'!C614","v":{"$error":"#DIV/0!"}}]
[null,"Total Field O&M","$K",{"$f":"'LCOE Flash'!P52+'LCOE Flash'!P53","v":2855.7067884681856},{"$f":"'LCOE Flash'!Q52+'LCOE Flash'!Q53","v":{"$error":"#DIV/0!"}},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"'Reservoir F1'!E124","v":18.742860341571763},{"$f":"'Reservoir F1'!E615","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C124","v":170.60722942866676},{"$f":"'Reservoir F1'!C615","v":{"$error":"#DIV/0!"}}]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Flash'!P56","v":6270.3905697348355},{"$f":"'LCOE Flash'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"'Reservoir F1'!E125","v":18.722591314093499},{"$f":"'Reservoir F1'!E616","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C125","v":170.53614308307149},{"$f":"'Reservoir F1'!C616","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I32/100*'LCOE Flash'!P58)/1000","v":896.7106968795855},{"$f":"'LCOE Flash'!I48/100*'LCOE Flash'!Q58/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999982,{"$f":"'Reservoir F1'!E126","v":18.70233402298981},{"$f":"'Reservoir F1'!E617","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C126","v":170.46508635678688},{"$f":"'Reservoir F1'!C617","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q74","v":0},{"$f":"'LCOE Flash'!R74","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"'Reservoir F1'!E127","v":18.682088458115622},{"$f":"'Reservoir F1'!E618","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C127","v":170.39405923747157},{"$f":"'Reservoir F1'!C618","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"'Reservoir F1'!E128","v":18.66185460934043},{"$f":"'Reservoir F1'!E619","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C128","v":170.3230617127893},{"$f":"'Reservoir F1'!C619","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"'Reservoir F1'!E129","v":18.641632466548003},{"$f":"'Reservoir F1'!E620","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C129","v":170.25209377040898},{"$f":"'Reservoir F1'!C620","v":{"$error":"#DIV/0!"}}]
[null,"EGS Scenario Definition",{"$f":"IF(C71=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73+1/12","v":5.5833333333333304},{"$f":"'Reservoir F1'!E130","v":18.621422019636658},{"$f":"'Reservoir F1'!E621","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C130","v":170.18115539800465},{"$f":"'Reservoir F1'!C621","v":{"$error":"#DIV/0!"}}]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"'Reservoir F1'!E131","v":18.601223258519049},{"$f":"'Reservoir F1'!E622","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C131","v":170.11024658325547},{"$f":"'Reservoir F1'!C622","v":{"$error":"#DIV/0!"}}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"'Reservoir F1'!E132","v":18.581036173122268},{"$f":"'Reservoir F1'!E623","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C132","v":170.03936731384579},{"$f":"'Reservoir F1'!C623","v":{"$error":"#DIV/0!"}}]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":170.88633486502962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"'Reservoir F1'!E133","v":18.560860753387722},{"$f":"'Reservoir F1'!E624","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C133","v":169.96851757746504},{"$f":"'Reservoir F1'!C624","v":{"$error":"#DIV/0!"}}]
[null,"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"'Reservoir F1'!E134","v":18.540696989271275},{"$f":"'Reservoir F1'!E625","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C134","v":169.89769736180776},{"$f":"'Reservoir F1'!C625","v":{"$error":"#DIV/0!"}}]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":18.010659954870562},{"$f":"'Summary A1'!J207","v":71.582158482323166},{"$f":"IF(D79=0,\"NA\",(E79-D79)/D79)","v":2.9744328448644906},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"'Reservoir F1'!E135","v":18.52054487074307},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C135","v":169.82690665457369},{"$f":"'Reservoir F1'!C626","v":{"$error":"#DIV/0!"}}]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"'Reservoir F1'!E136","v":18.500404387787619},{"$f":"'Reservoir F1'!E627","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C136","v":169.75614544346763},{"$f":"'Reservoir F1'!C627","v":{"$error":"#DIV/0!"}}]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(D81=0,\"NA\",(E81-D81)/D81)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"'Reservoir F1'!E137","v":18.480275530403681},{"$f":"'Reservoir F1'!E628","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C137","v":169.68541371619952},{"$f":"'Reservoir F1'!C628","v":{"$error":"#DIV/0!"}}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":24.55},{"$f":"'Summary A1'!J179","v":24.55},{"$f":"E82-D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"'Reservoir F1'!E138","v":18.460158288604472},{"$f":"'Reservoir F1'!E629","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C138","v":169.61471146048444},{"$f":"'Reservoir F1'!C629","v":{"$error":"#DIV/0!"}}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(D83=\"NA\",\"NA\",E83-D83)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"'Reservoir F1'!E139","v":18.440052652417382},{"$f":"'Reservoir F1'!E630","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C139","v":169.54403866404257},{"$f":"'Reservoir F1'!C630","v":{"$error":"#DIV/0!"}}]
[null,"# of Reservoirs Replaced",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E84-D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"'Reservoir F1'!E140","v":18.419958611884066},{"$f":"'Reservoir F1'!E631","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C140","v":169.47339531459923},{"$f":"'Reservoir F1'!C631","v":{"$error":"#DIV/0!"}}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"'Reservoir F1'!C423","v":158.34324838761333},{"$f":"'Reservoir F1'!C914","v":{"$error":"#DIV/0!"}},{"$f":"E85-D85","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"'Reservoir F1'!E141","v":18.399876157060589},{"$f":"'Reservoir F1'!E632","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C141","v":169.40278139988482},{"$f":"'Reservoir F1'!C632","v":{"$error":"#DIV/0!"}}]
[null,"Plant Output at 30 yr","MW",{"$f":"'Reservoir F1'!E423","v":15.292719048359695},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"(E86-D86)/D86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"'Reservoir F1'!E142","v":18.379805278017113},{"$f":"'Reservoir F1'!E633","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C142","v":169.33219690763488},{"$f":"'Reservoir F1'!C633","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"'Reservoir F1'!E143","v":18.359745964838062},{"$f":"'Reservoir F1'!E634","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C143","v":169.26164182559003},{"$f":"'Reservoir F1'!C634","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"'Reservoir F1'!E144","v":18.339698207622213},{"$f":"'Reservoir F1'!E635","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C144","v":169.19111614149605},{"$f":"'Reservoir F1'!C635","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"'Reservoir F1'!E145","v":18.319661996482402},{"$f":"'Reservoir F1'!E636","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C145","v":169.12061984310378},{"$f":"'Reservoir F1'!C636","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"'Reservoir F1'!E146","v":18.299637321545745},{"$f":"'Reservoir F1'!E637","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C146","v":169.05015291816918},{"$f":"'Reservoir F1'!C637","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"'Reservoir F1'!E147","v":18.279624172953476},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C147","v":168.97971535445328},{"$f":"'Reservoir F1'!C638","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"'Reservoir F1'!E148","v":18.259622540861088},{"$f":"'Reservoir F1'!E639","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C148","v":168.90930713972227},{"$f":"'Reservoir F1'!C639","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"'Reservoir F1'!E149","v":18.239632415438138},{"$f":"'Reservoir F1'!E640","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C149","v":168.83892826174738},{"$f":"'Reservoir F1'!C640","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"'Reservoir F1'!E150","v":18.21965378686842},{"$f":"'Reservoir F1'!E641","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C150","v":168.768578708305},{"$f":"'Reservoir F1'!C641","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"'Reservoir F1'!E151","v":18.199686645349757},{"$f":"'Reservoir F1'!E642","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C151","v":168.69825846717654},{"$f":"'Reservoir F1'!C642","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"'Reservoir F1'!E152","v":18.179730981094171},{"$f":"'Reservoir F1'!E643","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C152","v":168.62796752614855},{"$f":"'Reservoir F1'!C643","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"'Reservoir F1'!E153","v":18.159786784327721},{"$f":"'Reservoir F1'!E644","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C153","v":168.55770587301265},{"$f":"'Reservoir F1'!C644","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"'Reservoir F1'!E154","v":18.13985404529058},{"$f":"'Reservoir F1'!E645","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C154","v":168.48747349556558},{"$f":"'Reservoir F1'!C645","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"'Reservoir F1'!E155","v":18.11993275423707},{"$f":"'Reservoir F1'!E646","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C155","v":168.41727038160911},{"$f":"'Reservoir F1'!C646","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"'Reservoir F1'!E156","v":18.100022901435395},{"$f":"'Reservoir F1'!E647","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C156","v":168.34709651895011},{"$f":"'Reservoir F1'!C647","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"'Reservoir F1'!E157","v":18.080124477167946},{"$f":"'Reservoir F1'!E648","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C157","v":168.27695189540054},{"$f":"'Reservoir F1'!C648","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"'Reservoir F1'!E158","v":18.060237471731206},{"$f":"'Reservoir F1'!E649","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C158","v":168.20683649877748},{"$f":"'Reservoir F1'!C649","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"'Reservoir F1'!E159","v":18.040361875435408},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C159","v":168.136750316903},{"$f":"'Reservoir F1'!C650","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"'Reservoir F1'!E160","v":18.020497678605121},{"$f":"'Reservoir F1'!E651","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C160","v":168.06669333760431},{"$f":"'Reservoir F1'!C651","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"'Reservoir F1'!E161","v":18.000644871578686},{"$f":"'Reservoir F1'!E652","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C161","v":167.99666554871365},{"$f":"'Reservoir F1'!C652","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"'Reservoir F1'!E162","v":17.980803444708506},{"$f":"'Reservoir F1'!E653","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C162","v":167.92666693806837},{"$f":"'Reservoir F1'!C653","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"'Reservoir F1'!E163","v":17.960973388360959},{"$f":"'Reservoir F1'!E654","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C163","v":167.85669749351084},{"$f":"'Reservoir F1'!C654","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"'Reservoir F1'!E164","v":17.941154692916335},{"$f":"'Reservoir F1'!E655","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C164","v":167.78675720288854},{"$f":"'Reservoir F1'!C655","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"'Reservoir F1'!E165","v":17.921347348768887},{"$f":"'Reservoir F1'!E656","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C165","v":167.716846054054},{"$f":"'Reservoir F1'!C656","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"'Reservoir F1'!E166","v":17.901551346326837},{"$f":"'Reservoir F1'!E657","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C166","v":167.64696403486482},{"$f":"'Reservoir F1'!C657","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"'Reservoir F1'!E167","v":17.881766676012155},{"$f":"'Reservoir F1'!E658","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C167","v":167.57711113318365},{"$f":"'Reservoir F1'!C658","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"'Reservoir F1'!E168","v":17.861993328260958},{"$f":"'Reservoir F1'!E659","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C168","v":167.50728733687816},{"$f":"'Reservoir F1'!C659","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"'Reservoir F1'!E169","v":17.842231293523113},{"$f":"'Reservoir F1'!E660","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C169","v":167.43749263382114},{"$f":"'Reservoir F1'!C660","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"'Reservoir F1'!E170","v":17.822480562262303},{"$f":"'Reservoir F1'!E661","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C170","v":167.36772701189039},{"$f":"'Reservoir F1'!C661","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"'Reservoir F1'!E171","v":17.802741124956206},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C171","v":167.29799045896877},{"$f":"'Reservoir F1'!C662","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"'Reservoir F1'!E172","v":17.783012972096262},{"$f":"'Reservoir F1'!E663","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C172","v":167.22828296294421},{"$f":"'Reservoir F1'!C663","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"'Reservoir F1'!E173","v":17.763296094187755},{"$f":"'Reservoir F1'!E664","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C173","v":167.15860451170965},{"$f":"'Reservoir F1'!C664","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"'Reservoir F1'!E174","v":17.743590481749838},{"$f":"'Reservoir F1'!E665","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C174","v":167.08895509316312},{"$f":"'Reservoir F1'!C665","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"'Reservoir F1'!E175","v":17.723896125315434},{"$f":"'Reservoir F1'!E666","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C175","v":167.01933469520765},{"$f":"'Reservoir F1'!C666","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"'Reservoir F1'!E176","v":17.704213015431218},{"$f":"'Reservoir F1'!E667","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C176","v":166.94974330575133},{"$f":"'Reservoir F1'!C667","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"'Reservoir F1'!E177","v":17.684541142657753},{"$f":"'Reservoir F1'!E668","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C177","v":166.88018091270726},{"$f":"'Reservoir F1'!C668","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"'Reservoir F1'!E178","v":17.664880497569307},{"$f":"'Reservoir F1'!E669","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C178","v":166.81064750399364},{"$f":"'Reservoir F1'!C669","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"'Reservoir F1'!E179","v":17.645231070753887},{"$f":"'Reservoir F1'!E670","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C179","v":166.74114306753364},{"$f":"'Reservoir F1'!C670","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"'Reservoir F1'!E180","v":17.625592852813291},{"$f":"'Reservoir F1'!E671","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C180","v":166.6716675912555},{"$f":"'Reservoir F1'!C671","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"'Reservoir F1'!E181","v":17.605965834363072},{"$f":"'Reservoir F1'!E672","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C181","v":166.60222106309249},{"$f":"'Reservoir F1'!C672","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"'Reservoir F1'!E182","v":17.586350006032358},{"$f":"'Reservoir F1'!E673","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C182","v":166.53280347098288},{"$f":"'Reservoir F1'!C673","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"'Reservoir F1'!E183","v":17.566745358464157},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C183","v":166.46341480286998},{"$f":"'Reservoir F1'!C674","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"'Reservoir F1'!E184","v":17.547151882315088},{"$f":"'Reservoir F1'!E675","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C184","v":166.39405504670214},{"$f":"'Reservoir F1'!C675","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"'Reservoir F1'!E185","v":17.527569568255394},{"$f":"'Reservoir F1'!E676","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C185","v":166.32472419043268},{"$f":"'Reservoir F1'!C676","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"'Reservoir F1'!E186","v":17.507998406969154},{"$f":"'Reservoir F1'!E677","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C186","v":166.25542222202},{"$f":"'Reservoir F1'!C677","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"'Reservoir F1'!E187","v":17.48843838915392},{"$f":"'Reservoir F1'!E678","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C187","v":166.18614912942749},{"$f":"'Reservoir F1'!C678","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"'Reservoir F1'!E188","v":17.468889505520966},{"$f":"'Reservoir F1'!E679","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C188","v":166.11690490062358},{"$f":"'Reservoir F1'!C679","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"'Reservoir F1'!E189","v":17.449351746795216},{"$f":"'Reservoir F1'!E680","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C189","v":166.04768952358165},{"$f":"'Reservoir F1'!C680","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"'Reservoir F1'!E190","v":17.429825103715189},{"$f":"'Reservoir F1'!E681","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C190","v":165.97850298628018},{"$f":"'Reservoir F1'!C681","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"'Reservoir F1'!E191","v":17.410309567032972},{"$f":"'Reservoir F1'!E682","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C191","v":165.90934527670257},{"$f":"'Reservoir F1'!C682","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"'Reservoir F1'!E192","v":17.390805127514287},{"$f":"'Reservoir F1'!E683","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C192","v":165.84021638283727},{"$f":"'Reservoir F1'!C683","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"'Reservoir F1'!E193","v":17.371311775938455},{"$f":"'Reservoir F1'!E684","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C193","v":165.77111629267776},{"$f":"'Reservoir F1'!C684","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+1/12","v":10.916666666666675},{"$f":"'Reservoir F1'!E194","v":17.351829503098269},{"$f":"'Reservoir F1'!E685","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C194","v":165.70204499422249},{"$f":"'Reservoir F1'!C685","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"'Reservoir F1'!E195","v":17.33235829980018},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C195","v":165.63300247547491},{"$f":"'Reservoir F1'!C686","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"'Reservoir F1'!E196","v":17.312898156864136},{"$f":"'Reservoir F1'!E687","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C196","v":165.56398872444348},{"$f":"'Reservoir F1'!C687","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"'Reservoir F1'!E197","v":17.293449065123578},{"$f":"'Reservoir F1'!E688","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C197","v":165.49500372914164},{"$f":"'Reservoir F1'!C688","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"'Reservoir F1'!E198","v":17.27401101542554},{"$f":"'Reservoir F1'!E689","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C198","v":165.42604747758784},{"$f":"'Reservoir F1'!C689","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"'Reservoir F1'!E199","v":17.254583998630483},{"$f":"'Reservoir F1'!E690","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C199","v":165.35711995780554},{"$f":"'Reservoir F1'!C690","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"'Reservoir F1'!E200","v":17.235168005612383},{"$f":"'Reservoir F1'!E691","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C200","v":165.28822115782313},{"$f":"'Reservoir F1'!C691","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"'Reservoir F1'!E201","v":17.215763027258763},{"$f":"'Reservoir F1'!E692","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C201","v":165.21935106567403},{"$f":"'Reservoir F1'!C692","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"'Reservoir F1'!E202","v":17.196369054470562},{"$f":"'Reservoir F1'!E693","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C202","v":165.15050966939668},{"$f":"'Reservoir F1'!C693","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"'Reservoir F1'!E203","v":17.176986078162052},{"$f":"'Reservoir F1'!E694","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C203","v":165.08169695703444},{"$f":"'Reservoir F1'!C694","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"'Reservoir F1'!E204","v":17.15761408926118},{"$f":"'Reservoir F1'!E695","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C204","v":165.01291291663568},{"$f":"'Reservoir F1'!C695","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"'Reservoir F1'!E205","v":17.138253078709162},{"$f":"'Reservoir F1'!E696","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C205","v":164.94415753625375},{"$f":"'Reservoir F1'!C696","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"'Reservoir F1'!E206","v":17.11890303746063},{"$f":"'Reservoir F1'!E697","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C206","v":164.87543080394698},{"$f":"'Reservoir F1'!C697","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"'Reservoir F1'!E207","v":17.099563956483721},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C207","v":164.80673270777868},{"$f":"'Reservoir F1'!C698","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"'Reservoir F1'!E208","v":17.080235826759839},{"$f":"'Reservoir F1'!E699","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C208","v":164.73806323581712},{"$f":"'Reservoir F1'!C699","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"'Reservoir F1'!E209","v":17.060918639283919},{"$f":"'Reservoir F1'!E700","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C209","v":164.66942237613554},{"$f":"'Reservoir F1'!C700","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"'Reservoir F1'!E210","v":17.041612385064099},{"$f":"'Reservoir F1'!E701","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C210","v":164.60081011681217},{"$f":"'Reservoir F1'!C701","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"'Reservoir F1'!E211","v":17.022317055122006},{"$f":"'Reservoir F1'!E702","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C211","v":164.53222644593018},{"$f":"'Reservoir F1'!C702","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"'Reservoir F1'!E212","v":17.00303264049251},{"$f":"'Reservoir F1'!E703","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C212","v":164.46367135157772},{"$f":"'Reservoir F1'!C703","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"'Reservoir F1'!E213","v":16.983759132223891},{"$f":"'Reservoir F1'!E704","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C213","v":164.39514482184791},{"$f":"'Reservoir F1'!C704","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"'Reservoir F1'!E214","v":16.964496521377729},{"$f":"'Reservoir F1'!E705","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C214","v":164.32664684483882},{"$f":"'Reservoir F1'!C705","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"'Reservoir F1'!E215","v":16.945244799028842},{"$f":"'Reservoir F1'!E706","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C215","v":164.25817740865347},{"$f":"'Reservoir F1'!C706","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"'Reservoir F1'!E216","v":16.926003956265426},{"$f":"'Reservoir F1'!E707","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C216","v":164.18973650139986},{"$f":"'Reservoir F1'!C707","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"'Reservoir F1'!E217","v":16.906773984188984},{"$f":"'Reservoir F1'!E708","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C217","v":164.12132411119094},{"$f":"'Reservoir F1'!C708","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"'Reservoir F1'!E218","v":16.887554873914148},{"$f":"'Reservoir F1'!E709","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C218","v":164.05294022614461},{"$f":"'Reservoir F1'!C709","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"'Reservoir F1'!E219","v":16.868346616568967},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C219","v":163.98458483438372},{"$f":"'Reservoir F1'!C710","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"'Reservoir F1'!E220","v":16.849149203294598},{"$f":"'Reservoir F1'!E711","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C220","v":163.91625792403607},{"$f":"'Reservoir F1'!C711","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"'Reservoir F1'!E221","v":16.829962625245606},{"$f":"'Reservoir F1'!E712","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C221","v":163.8479594832344},{"$f":"'Reservoir F1'!C712","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"'Reservoir F1'!E222","v":16.810786873589592},{"$f":"'Reservoir F1'!E713","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C222","v":163.7796895001164},{"$f":"'Reservoir F1'!C713","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"'Reservoir F1'!E223","v":16.791621939507511},{"$f":"'Reservoir F1'!E714","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C223","v":163.71144796282471},{"$f":"'Reservoir F1'!C714","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"'Reservoir F1'!E224","v":16.772467814193341},{"$f":"'Reservoir F1'!E715","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C224","v":163.64323485950686},{"$f":"'Reservoir F1'!C715","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"'Reservoir F1'!E225","v":16.753324488854528},{"$f":"'Reservoir F1'!E716","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C225","v":163.57505017831542},{"$f":"'Reservoir F1'!C716","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"'Reservoir F1'!E226","v":16.73419195471142},{"$f":"'Reservoir F1'!E717","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C226","v":163.5068939074078},{"$f":"'Reservoir F1'!C717","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"'Reservoir F1'!E227","v":16.715070202997648},{"$f":"'Reservoir F1'!E718","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C227","v":163.43876603494638},{"$f":"'Reservoir F1'!C718","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"'Reservoir F1'!E228","v":16.695959224960053},{"$f":"'Reservoir F1'!E719","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C228","v":163.3706665490985},{"$f":"'Reservoir F1'!C719","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"'Reservoir F1'!E229","v":16.676859011858426},{"$f":"'Reservoir F1'!E720","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C229","v":163.30259543803638},{"$f":"'Reservoir F1'!C720","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"'Reservoir F1'!E230","v":16.657769554965913},{"$f":"'Reservoir F1'!E721","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C230","v":163.2345526899372},{"$f":"'Reservoir F1'!C721","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"'Reservoir F1'!E231","v":16.638690845568615},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C231","v":163.16653829298306},{"$f":"'Reservoir F1'!C722","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"'Reservoir F1'!E232","v":16.619622874965799},{"$f":"'Reservoir F1'!E723","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C232","v":163.09855223536098},{"$f":"'Reservoir F1'!C723","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"'Reservoir F1'!E233","v":16.600565634469813},{"$f":"'Reservoir F1'!E724","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C233","v":163.03059450526291},{"$f":"'Reservoir F1'!C724","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"'Reservoir F1'!E234","v":16.58151911540611},{"$f":"'Reservoir F1'!E725","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C234","v":162.96266509088574},{"$f":"'Reservoir F1'!C725","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"'Reservoir F1'!E235","v":16.562483309113187},{"$f":"'Reservoir F1'!E726","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C235","v":162.89476398043121},{"$f":"'Reservoir F1'!C726","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"'Reservoir F1'!E236","v":16.543458206942589},{"$f":"'Reservoir F1'!E727","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C236","v":162.82689116210602},{"$f":"'Reservoir F1'!C727","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"'Reservoir F1'!E237","v":16.524443800258886},{"$f":"'Reservoir F1'!E728","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C237","v":162.75904662412182},{"$f":"'Reservoir F1'!C728","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"'Reservoir F1'!E238","v":16.505440080439801},{"$f":"'Reservoir F1'!E729","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C238","v":162.69123035469511},{"$f":"'Reservoir F1'!C729","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"'Reservoir F1'!E239","v":16.48644703887593},{"$f":"'Reservoir F1'!E730","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C239","v":162.62344234204733},{"$f":"'Reservoir F1'!C730","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"'Reservoir F1'!E240","v":16.467464666970937},{"$f":"'Reservoir F1'!E731","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C240","v":162.55568257440481},{"$f":"'Reservoir F1'!C731","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"'Reservoir F1'!E241","v":16.448492956141536},{"$f":"'Reservoir F1'!E732","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C241","v":162.48795103999882},{"$f":"'Reservoir F1'!C732","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"'Reservoir F1'!E242","v":16.42953189781732},{"$f":"'Reservoir F1'!E733","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C242","v":162.42024772706549},{"$f":"'Reservoir F1'!C733","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"'Reservoir F1'!E243","v":16.410581483440982},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C243","v":162.35257262384587},{"$f":"'Reservoir F1'!C734","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"'Reservoir F1'!E244","v":16.391641704468132},{"$f":"'Reservoir F1'!E735","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C244","v":162.28492571858595},{"$f":"'Reservoir F1'!C735","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"'Reservoir F1'!E245","v":16.37271255236724},{"$f":"'Reservoir F1'!E736","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C245","v":162.21730699953656},{"$f":"'Reservoir F1'!C736","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"'Reservoir F1'!E246","v":16.353794018619848},{"$f":"'Reservoir F1'!E737","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C246","v":162.14971645495342},{"$f":"'Reservoir F1'!C737","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"'Reservoir F1'!E247","v":16.334886094720392},{"$f":"'Reservoir F1'!E738","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C247","v":162.0821540730972},{"$f":"'Reservoir F1'!C738","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"'Reservoir F1'!E248","v":16.315988772176201},{"$f":"'Reservoir F1'!E739","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C248","v":162.01461984223343},{"$f":"'Reservoir F1'!C739","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"'Reservoir F1'!E249","v":16.29710204250749},{"$f":"'Reservoir F1'!E740","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C249","v":161.9471137506325},{"$f":"'Reservoir F1'!C740","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"'Reservoir F1'!E250","v":16.27822589724741},{"$f":"'Reservoir F1'!E741","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C250","v":161.87963578656974},{"$f":"'Reservoir F1'!C741","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"'Reservoir F1'!E251","v":16.259360327942016},{"$f":"'Reservoir F1'!E742","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C251","v":161.81218593832534},{"$f":"'Reservoir F1'!C742","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"'Reservoir F1'!E252","v":16.240505326150153},{"$f":"'Reservoir F1'!E743","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C252","v":161.74476419418437},{"$f":"'Reservoir F1'!C743","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"'Reservoir F1'!E253","v":16.22166088344364},{"$f":"'Reservoir F1'!E744","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C253","v":161.67737054243679},{"$f":"'Reservoir F1'!C744","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"'Reservoir F1'!E254","v":16.202826991407054},{"$f":"'Reservoir F1'!E745","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C254","v":161.61000497137744},{"$f":"'Reservoir F1'!C745","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"'Reservoir F1'!E255","v":16.184003641637879},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C255","v":161.54266746930602},{"$f":"'Reservoir F1'!C746","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"'Reservoir F1'!E256","v":16.165190825746329},{"$f":"'Reservoir F1'!E747","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C256","v":161.47535802452717},{"$f":"'Reservoir F1'!C747","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"'Reservoir F1'!E257","v":16.146388535355566},{"$f":"'Reservoir F1'!E748","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C257","v":161.40807662535028},{"$f":"'Reservoir F1'!C748","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T201+1/12","v":16.250000000000039},{"$f":"'Reservoir F1'!E258","v":16.127596762101376},{"$f":"'Reservoir F1'!E749","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C258","v":161.34082326008971},{"$f":"'Reservoir F1'!C749","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"'Reservoir F1'!E259","v":16.108815497632619},{"$f":"'Reservoir F1'!E750","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C259","v":161.27359791706468},{"$f":"'Reservoir F1'!C750","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"'Reservoir F1'!E260","v":16.090044733610593},{"$f":"'Reservoir F1'!E751","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C260","v":161.20640058459924},{"$f":"'Reservoir F1'!C751","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"'Reservoir F1'!E261","v":16.071284461709638},{"$f":"'Reservoir F1'!E752","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C261","v":161.13923125102232},{"$f":"'Reservoir F1'!C752","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"'Reservoir F1'!E262","v":16.052534673616723},{"$f":"'Reservoir F1'!E753","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C262","v":161.07208990466773},{"$f":"'Reservoir F1'!C753","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"'Reservoir F1'!E263","v":16.033795361031572},{"$f":"'Reservoir F1'!E754","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C263","v":161.00497653387413},{"$f":"'Reservoir F1'!C754","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"'Reservoir F1'!E264","v":16.01506651566676},{"$f":"'Reservoir F1'!E755","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C264","v":160.93789112698502},{"$f":"'Reservoir F1'!C755","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"'Reservoir F1'!E265","v":15.996348129247384},{"$f":"'Reservoir F1'!E756","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C265","v":160.87083367234879},{"$f":"'Reservoir F1'!C756","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"'Reservoir F1'!E266","v":15.977640193511473},{"$f":"'Reservoir F1'!E757","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C266","v":160.80380415831866},{"$f":"'Reservoir F1'!C757","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"'Reservoir F1'!E267","v":15.958942700209597},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C267","v":160.7368025732527},{"$f":"'Reservoir F1'!C758","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"'Reservoir F1'!E268","v":15.94025564110509},{"$f":"'Reservoir F1'!E759","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C268","v":160.66982890551387},{"$f":"'Reservoir F1'!C759","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"'Reservoir F1'!E269","v":15.921579007973971},{"$f":"'Reservoir F1'!E760","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C269","v":160.60288314346991},{"$f":"'Reservoir F1'!C760","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"'Reservoir F1'!E270","v":15.902912792604898},{"$f":"'Reservoir F1'!E761","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C270","v":160.53596527549348},{"$f":"'Reservoir F1'!C761","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"'Reservoir F1'!E271","v":15.884256986799187},{"$f":"'Reservoir F1'!E762","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C271","v":160.46907528996203},{"$f":"'Reservoir F1'!C762","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"'Reservoir F1'!E272","v":15.865611582370867},{"$f":"'Reservoir F1'!E763","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C272","v":160.40221317525788},{"$f":"'Reservoir F1'!C763","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"'Reservoir F1'!E273","v":15.846976571146556},{"$f":"'Reservoir F1'!E764","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C273","v":160.3353789197682},{"$f":"'Reservoir F1'!C764","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"'Reservoir F1'!E274","v":15.828351944965444},{"$f":"'Reservoir F1'!E765","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C274","v":160.26857251188497},{"$f":"'Reservoir F1'!C765","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"'Reservoir F1'!E275","v":15.809737695679456},{"$f":"'Reservoir F1'!E766","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C275","v":160.20179394000502},{"$f":"'Reservoir F1'!C766","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"'Reservoir F1'!E276","v":15.791133815152975},{"$f":"'Reservoir F1'!E767","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C276","v":160.13504319253002},{"$f":"'Reservoir F1'!C767","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"'Reservoir F1'!E277","v":15.772540295263134},{"$f":"'Reservoir F1'!E768","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C277","v":160.06832025786647},{"$f":"'Reservoir F1'!C768","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"'Reservoir F1'!E278","v":15.753957127899557},{"$f":"'Reservoir F1'!E769","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C278","v":160.00162512442571},{"$f":"'Reservoir F1'!C769","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"'Reservoir F1'!E279","v":15.735384304964462},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C279","v":159.93495778062388},{"$f":"'Reservoir F1'!C770","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"'Reservoir F1'!E280","v":15.716821818372562},{"$f":"'Reservoir F1'!E771","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C280","v":159.86831821488195},{"$f":"'Reservoir F1'!C771","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"'Reservoir F1'!E281","v":15.698269660051231},{"$f":"'Reservoir F1'!E772","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C281","v":159.80170641562577},{"$f":"'Reservoir F1'!C772","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"'Reservoir F1'!E282","v":15.679727821940293},{"$f":"'Reservoir F1'!E773","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C282","v":159.73512237128594},{"$f":"'Reservoir F1'!C773","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"'Reservoir F1'!E283","v":15.66119629599218},{"$f":"'Reservoir F1'!E774","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C283","v":159.66856607029791},{"$f":"'Reservoir F1'!C774","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"'Reservoir F1'!E284","v":15.642675074171716},{"$f":"'Reservoir F1'!E775","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C284","v":159.60203750110196},{"$f":"'Reservoir F1'!C775","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"'Reservoir F1'!E285","v":15.624164148456401},{"$f":"'Reservoir F1'!E776","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C285","v":159.53553665214318},{"$f":"'Reservoir F1'!C776","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"'Reservoir F1'!E286","v":15.605663510836106},{"$f":"'Reservoir F1'!E777","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C286","v":159.46906351187147},{"$f":"'Reservoir F1'!C777","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"'Reservoir F1'!E287","v":15.58717315331317},{"$f":"'Reservoir F1'!E778","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C287","v":159.40261806874153},{"$f":"'Reservoir F1'!C778","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"'Reservoir F1'!E288","v":15.568693067902498},{"$f":"'Reservoir F1'!E779","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C288","v":159.33620031121291},{"$f":"'Reservoir F1'!C779","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"'Reservoir F1'!E289","v":15.55022324663139},{"$f":"'Reservoir F1'!E780","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C289","v":159.2698102277499},{"$f":"'Reservoir F1'!C780","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"'Reservoir F1'!E290","v":15.531763681539648},{"$f":"'Reservoir F1'!E781","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C290","v":159.20344780682169},{"$f":"'Reservoir F1'!C781","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Reservoir F1'!E291","v":15.513314364679445},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C291","v":159.13711303690218},{"$f":"'Reservoir F1'!C782","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"'Reservoir F1'!E292","v":15.494875288115459},{"$f":"'Reservoir F1'!E783","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C292","v":159.07080590647016},{"$f":"'Reservoir F1'!C783","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"'Reservoir F1'!E293","v":15.476446443924761},{"$f":"'Reservoir F1'!E784","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C293","v":159.00452640400914},{"$f":"'Reservoir F1'!C784","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"'Reservoir F1'!E294","v":15.458027824196801},{"$f":"'Reservoir F1'!E785","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C294","v":158.93827451800749},{"$f":"'Reservoir F1'!C785","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"'Reservoir F1'!E295","v":15.439619421033431},{"$f":"'Reservoir F1'!E786","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C295","v":158.87205023695833},{"$f":"'Reservoir F1'!C786","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"'Reservoir F1'!E296","v":15.421221226548923},{"$f":"'Reservoir F1'!E787","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C296","v":158.8058535493596},{"$f":"'Reservoir F1'!C787","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"'Reservoir F1'!E297","v":15.402833232869938},{"$f":"'Reservoir F1'!E788","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C297","v":158.73968444371403},{"$f":"'Reservoir F1'!C788","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"'Reservoir F1'!E298","v":15.384455432135448},{"$f":"'Reservoir F1'!E789","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C298","v":158.67354290852916},{"$f":"'Reservoir F1'!C789","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"'Reservoir F1'!E299","v":15.366087816496812},{"$f":"'Reservoir F1'!E790","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C299","v":158.60742893231728},{"$f":"'Reservoir F1'!C790","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"'Reservoir F1'!E300","v":15.347730378117708},{"$f":"'Reservoir F1'!E791","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C300","v":158.54134250359547},{"$f":"'Reservoir F1'!C791","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"'Reservoir F1'!E301","v":15.329383109174209},{"$f":"'Reservoir F1'!E792","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C301","v":158.47528361088564},{"$f":"'Reservoir F1'!C792","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"'Reservoir F1'!E302","v":15.31104600185464},{"$f":"'Reservoir F1'!E793","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C302","v":158.40925224271444},{"$f":"'Reservoir F1'!C793","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"'Reservoir F1'!E303","v":15.292719048359695},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C303","v":158.34324838761333},{"$f":"'Reservoir F1'!C794","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"'Reservoir F1'!E304","v":15.292719048359695},{"$f":"'Reservoir F1'!E795","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C304","v":158.34324838761333},{"$f":"'Reservoir F1'!C795","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"'Reservoir F1'!E305","v":15.292719048359695},{"$f":"'Reservoir F1'!E796","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C305","v":158.34324838761333},{"$f":"'Reservoir F1'!C796","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"'Reservoir F1'!E306","v":15.292719048359695},{"$f":"'Reservoir F1'!E797","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C306","v":158.34324838761333},{"$f":"'Reservoir F1'!C797","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"'Reservoir F1'!E307","v":15.292719048359695},{"$f":"'Reservoir F1'!E798","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C307","v":158.34324838761333},{"$f":"'Reservoir F1'!C798","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"'Reservoir F1'!E308","v":15.292719048359695},{"$f":"'Reservoir F1'!E799","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C308","v":158.34324838761333},{"$f":"'Reservoir F1'!C799","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"'Reservoir F1'!E309","v":15.292719048359695},{"$f":"'Reservoir F1'!E800","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C309","v":158.34324838761333},{"$f":"'Reservoir F1'!C800","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"'Reservoir F1'!E310","v":15.292719048359695},{"$f":"'Reservoir F1'!E801","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C310","v":158.34324838761333},{"$f":"'Reservoir F1'!C801","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"'Reservoir F1'!E311","v":15.292719048359695},{"$f":"'Reservoir F1'!E802","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C311","v":158.34324838761333},{"$f":"'Reservoir F1'!C802","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"'Reservoir F1'!E312","v":15.292719048359695},{"$f":"'Reservoir F1'!E803","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C312","v":158.34324838761333},{"$f":"'Reservoir F1'!C803","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"'Reservoir F1'!E313","v":15.292719048359695},{"$f":"'Reservoir F1'!E804","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C313","v":158.34324838761333},{"$f":"'Reservoir F1'!C804","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"'Reservoir F1'!E314","v":15.292719048359695},{"$f":"'Reservoir F1'!E805","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C314","v":158.34324838761333},{"$f":"'Reservoir F1'!C805","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"'Reservoir F1'!E315","v":15.292719048359695},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C315","v":158.34324838761333},{"$f":"'Reservoir F1'!C806","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"'Reservoir F1'!E316","v":15.292719048359695},{"$f":"'Reservoir F1'!E807","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C316","v":158.34324838761333},{"$f":"'Reservoir F1'!C807","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"'Reservoir F1'!E317","v":15.292719048359695},{"$f":"'Reservoir F1'!E808","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C317","v":158.34324838761333},{"$f":"'Reservoir F1'!C808","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"'Reservoir F1'!E318","v":15.292719048359695},{"$f":"'Reservoir F1'!E809","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C318","v":158.34324838761333},{"$f":"'Reservoir F1'!C809","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"'Reservoir F1'!E319","v":15.292719048359695},{"$f":"'Reservoir F1'!E810","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C319","v":158.34324838761333},{"$f":"'Reservoir F1'!C810","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"'Reservoir F1'!E320","v":15.292719048359695},{"$f":"'Reservoir F1'!E811","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C320","v":158.34324838761333},{"$f":"'Reservoir F1'!C811","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"'Reservoir F1'!E321","v":15.292719048359695},{"$f":"'Reservoir F1'!E812","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C321","v":158.34324838761333},{"$f":"'Reservoir F1'!C812","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265+1/12","v":21.583333333333297},{"$f":"'Reservoir F1'!E322","v":15.292719048359695},{"$f":"'Reservoir F1'!E813","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C322","v":158.34324838761333},{"$f":"'Reservoir F1'!C813","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"'Reservoir F1'!E323","v":15.292719048359695},{"$f":"'Reservoir F1'!E814","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C323","v":158.34324838761333},{"$f":"'Reservoir F1'!C814","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"'Reservoir F1'!E324","v":15.292719048359695},{"$f":"'Reservoir F1'!E815","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C324","v":158.34324838761333},{"$f":"'Reservoir F1'!C815","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"'Reservoir F1'!E325","v":15.292719048359695},{"$f":"'Reservoir F1'!E816","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C325","v":158.34324838761333},{"$f":"'Reservoir F1'!C816","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"'Reservoir F1'!E326","v":15.292719048359695},{"$f":"'Reservoir F1'!E817","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C326","v":158.34324838761333},{"$f":"'Reservoir F1'!C817","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"'Reservoir F1'!E327","v":15.292719048359695},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C327","v":158.34324838761333},{"$f":"'Reservoir F1'!C818","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"'Reservoir F1'!E328","v":15.292719048359695},{"$f":"'Reservoir F1'!E819","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C328","v":158.34324838761333},{"$f":"'Reservoir F1'!C819","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"'Reservoir F1'!E329","v":15.292719048359695},{"$f":"'Reservoir F1'!E820","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C329","v":158.34324838761333},{"$f":"'Reservoir F1'!C820","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"'Reservoir F1'!E330","v":15.292719048359695},{"$f":"'Reservoir F1'!E821","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C330","v":158.34324838761333},{"$f":"'Reservoir F1'!C821","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"'Reservoir F1'!E331","v":15.292719048359695},{"$f":"'Reservoir F1'!E822","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C331","v":158.34324838761333},{"$f":"'Reservoir F1'!C822","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"'Reservoir F1'!E332","v":15.292719048359695},{"$f":"'Reservoir F1'!E823","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C332","v":158.34324838761333},{"$f":"'Reservoir F1'!C823","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"'Reservoir F1'!E333","v":15.292719048359695},{"$f":"'Reservoir F1'!E824","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C333","v":158.34324838761333},{"$f":"'Reservoir F1'!C824","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"'Reservoir F1'!E334","v":15.292719048359695},{"$f":"'Reservoir F1'!E825","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C334","v":158.34324838761333},{"$f":"'Reservoir F1'!C825","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"'Reservoir F1'!E335","v":15.292719048359695},{"$f":"'Reservoir F1'!E826","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C335","v":158.34324838761333},{"$f":"'Reservoir F1'!C826","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"'Reservoir F1'!E336","v":15.292719048359695},{"$f":"'Reservoir F1'!E827","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C336","v":158.34324838761333},{"$f":"'Reservoir F1'!C827","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"'Reservoir F1'!E337","v":15.292719048359695},{"$f":"'Reservoir F1'!E828","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C337","v":158.34324838761333},{"$f":"'Reservoir F1'!C828","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"'Reservoir F1'!E338","v":15.292719048359695},{"$f":"'Reservoir F1'!E829","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C338","v":158.34324838761333},{"$f":"'Reservoir F1'!C829","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"'Reservoir F1'!E339","v":15.292719048359695},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C339","v":158.34324838761333},{"$f":"'Reservoir F1'!C830","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"'Reservoir F1'!E340","v":15.292719048359695},{"$f":"'Reservoir F1'!E831","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C340","v":158.34324838761333},{"$f":"'Reservoir F1'!C831","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"'Reservoir F1'!E341","v":15.292719048359695},{"$f":"'Reservoir F1'!E832","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C341","v":158.34324838761333},{"$f":"'Reservoir F1'!C832","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"'Reservoir F1'!E342","v":15.292719048359695},{"$f":"'Reservoir F1'!E833","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C342","v":158.34324838761333},{"$f":"'Reservoir F1'!C833","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"'Reservoir F1'!E343","v":15.292719048359695},{"$f":"'Reservoir F1'!E834","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C343","v":158.34324838761333},{"$f":"'Reservoir F1'!C834","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"'Reservoir F1'!E344","v":15.292719048359695},{"$f":"'Reservoir F1'!E835","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C344","v":158.34324838761333},{"$f":"'Reservoir F1'!C835","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"'Reservoir F1'!E345","v":15.292719048359695},{"$f":"'Reservoir F1'!E836","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C345","v":158.34324838761333},{"$f":"'Reservoir F1'!C836","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"'Reservoir F1'!E346","v":15.292719048359695},{"$f":"'Reservoir F1'!E837","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C346","v":158.34324838761333},{"$f":"'Reservoir F1'!C837","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"'Reservoir F1'!E347","v":15.292719048359695},{"$f":"'Reservoir F1'!E838","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C347","v":158.34324838761333},{"$f":"'Reservoir F1'!C838","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"'Reservoir F1'!E348","v":15.292719048359695},{"$f":"'Reservoir F1'!E839","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C348","v":158.34324838761333},{"$f":"'Reservoir F1'!C839","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"'Reservoir F1'!E349","v":15.292719048359695},{"$f":"'Reservoir F1'!E840","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C349","v":158.34324838761333},{"$f":"'Reservoir F1'!C840","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"'Reservoir F1'!E350","v":15.292719048359695},{"$f":"'Reservoir F1'!E841","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C350","v":158.34324838761333},{"$f":"'Reservoir F1'!C841","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"'Reservoir F1'!E351","v":15.292719048359695},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C351","v":158.34324838761333},{"$f":"'Reservoir F1'!C842","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"'Reservoir F1'!E352","v":15.292719048359695},{"$f":"'Reservoir F1'!E843","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C352","v":158.34324838761333},{"$f":"'Reservoir F1'!C843","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"'Reservoir F1'!E353","v":15.292719048359695},{"$f":"'Reservoir F1'!E844","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C353","v":158.34324838761333},{"$f":"'Reservoir F1'!C844","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"'Reservoir F1'!E354","v":15.292719048359695},{"$f":"'Reservoir F1'!E845","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C354","v":158.34324838761333},{"$f":"'Reservoir F1'!C845","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"'Reservoir F1'!E355","v":15.292719048359695},{"$f":"'Reservoir F1'!E846","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C355","v":158.34324838761333},{"$f":"'Reservoir F1'!C846","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"'Reservoir F1'!E356","v":15.292719048359695},{"$f":"'Reservoir F1'!E847","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C356","v":158.34324838761333},{"$f":"'Reservoir F1'!C847","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"'Reservoir F1'!E357","v":15.292719048359695},{"$f":"'Reservoir F1'!E848","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C357","v":158.34324838761333},{"$f":"'Reservoir F1'!C848","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"'Reservoir F1'!E358","v":15.292719048359695},{"$f":"'Reservoir F1'!E849","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C358","v":158.34324838761333},{"$f":"'Reservoir F1'!C849","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"'Reservoir F1'!E359","v":15.292719048359695},{"$f":"'Reservoir F1'!E850","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C359","v":158.34324838761333},{"$f":"'Reservoir F1'!C850","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"'Reservoir F1'!E360","v":15.292719048359695},{"$f":"'Reservoir F1'!E851","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C360","v":158.34324838761333},{"$f":"'Reservoir F1'!C851","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"'Reservoir F1'!E361","v":15.292719048359695},{"$f":"'Reservoir F1'!E852","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C361","v":158.34324838761333},{"$f":"'Reservoir F1'!C852","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"'Reservoir F1'!E362","v":15.292719048359695},{"$f":"'Reservoir F1'!E853","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C362","v":158.34324838761333},{"$f":"'Reservoir F1'!C853","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"'Reservoir F1'!E363","v":15.292719048359695},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C363","v":158.34324838761333},{"$f":"'Reservoir F1'!C854","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"'Reservoir F1'!E364","v":15.292719048359695},{"$f":"'Reservoir F1'!E855","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C364","v":158.34324838761333},{"$f":"'Reservoir F1'!C855","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"'Reservoir F1'!E365","v":15.292719048359695},{"$f":"'Reservoir F1'!E856","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C365","v":158.34324838761333},{"$f":"'Reservoir F1'!C856","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"'Reservoir F1'!E366","v":15.292719048359695},{"$f":"'Reservoir F1'!E857","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C366","v":158.34324838761333},{"$f":"'Reservoir F1'!C857","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"'Reservoir F1'!E367","v":15.292719048359695},{"$f":"'Reservoir F1'!E858","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C367","v":158.34324838761333},{"$f":"'Reservoir F1'!C858","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"'Reservoir F1'!E368","v":15.292719048359695},{"$f":"'Reservoir F1'!E859","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C368","v":158.34324838761333},{"$f":"'Reservoir F1'!C859","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"'Reservoir F1'!E369","v":15.292719048359695},{"$f":"'Reservoir F1'!E860","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C369","v":158.34324838761333},{"$f":"'Reservoir F1'!C860","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"'Reservoir F1'!E370","v":15.292719048359695},{"$f":"'Reservoir F1'!E861","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C370","v":158.34324838761333},{"$f":"'Reservoir F1'!C861","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"'Reservoir F1'!E371","v":15.292719048359695},{"$f":"'Reservoir F1'!E862","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C371","v":158.34324838761333},{"$f":"'Reservoir F1'!C862","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"'Reservoir F1'!E372","v":15.292719048359695},{"$f":"'Reservoir F1'!E863","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C372","v":158.34324838761333},{"$f":"'Reservoir F1'!C863","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"'Reservoir F1'!E373","v":15.292719048359695},{"$f":"'Reservoir F1'!E864","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C373","v":158.34324838761333},{"$f":"'Reservoir F1'!C864","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"'Reservoir F1'!E374","v":15.292719048359695},{"$f":"'Reservoir F1'!E865","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C374","v":158.34324838761333},{"$f":"'Reservoir F1'!C865","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"'Reservoir F1'!E375","v":15.292719048359695},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C375","v":158.34324838761333},{"$f":"'Reservoir F1'!C866","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"'Reservoir F1'!E376","v":15.292719048359695},{"$f":"'Reservoir F1'!E867","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C376","v":158.34324838761333},{"$f":"'Reservoir F1'!C867","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"'Reservoir F1'!E377","v":15.292719048359695},{"$f":"'Reservoir F1'!E868","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C377","v":158.34324838761333},{"$f":"'Reservoir F1'!C868","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"'Reservoir F1'!E378","v":15.292719048359695},{"$f":"'Reservoir F1'!E869","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C378","v":158.34324838761333},{"$f":"'Reservoir F1'!C869","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"'Reservoir F1'!E379","v":15.292719048359695},{"$f":"'Reservoir F1'!E870","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C379","v":158.34324838761333},{"$f":"'Reservoir F1'!C870","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"'Reservoir F1'!E380","v":15.292719048359695},{"$f":"'Reservoir F1'!E871","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C380","v":158.34324838761333},{"$f":"'Reservoir F1'!C871","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"'Reservoir F1'!E381","v":15.292719048359695},{"$f":"'Reservoir F1'!E872","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C381","v":158.34324838761333},{"$f":"'Reservoir F1'!C872","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"'Reservoir F1'!E382","v":15.292719048359695},{"$f":"'Reservoir F1'!E873","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C382","v":158.34324838761333},{"$f":"'Reservoir F1'!C873","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"'Reservoir F1'!E383","v":15.292719048359695},{"$f":"'Reservoir F1'!E874","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C383","v":158.34324838761333},{"$f":"'Reservoir F1'!C874","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"'Reservoir F1'!E384","v":15.292719048359695},{"$f":"'Reservoir F1'!E875","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C384","v":158.34324838761333},{"$f":"'Reservoir F1'!C875","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"'Reservoir F1'!E385","v":15.292719048359695},{"$f":"'Reservoir F1'!E876","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C385","v":158.34324838761333},{"$f":"'Reservoir F1'!C876","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329+1/12","v":26.916666666666554},{"$f":"'Reservoir F1'!E386","v":15.292719048359695},{"$f":"'Reservoir F1'!E877","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C386","v":158.34324838761333},{"$f":"'Reservoir F1'!C877","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"'Reservoir F1'!E387","v":15.292719048359695},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C387","v":158.34324838761333},{"$f":"'Reservoir F1'!C878","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"'Reservoir F1'!E388","v":15.292719048359695},{"$f":"'Reservoir F1'!E879","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C388","v":158.34324838761333},{"$f":"'Reservoir F1'!C879","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"'Reservoir F1'!E389","v":15.292719048359695},{"$f":"'Reservoir F1'!E880","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C389","v":158.34324838761333},{"$f":"'Reservoir F1'!C880","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"'Reservoir F1'!E390","v":15.292719048359695},{"$f":"'Reservoir F1'!E881","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C390","v":158.34324838761333},{"$f":"'Reservoir F1'!C881","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"'Reservoir F1'!E391","v":15.292719048359695},{"$f":"'Reservoir F1'!E882","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C391","v":158.34324838761333},{"$f":"'Reservoir F1'!C882","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"'Reservoir F1'!E392","v":15.292719048359695},{"$f":"'Reservoir F1'!E883","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C392","v":158.34324838761333},{"$f":"'Reservoir F1'!C883","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"'Reservoir F1'!E393","v":15.292719048359695},{"$f":"'Reservoir F1'!E884","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C393","v":158.34324838761333},{"$f":"'Reservoir F1'!C884","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"'Reservoir F1'!E394","v":15.292719048359695},{"$f":"'Reservoir F1'!E885","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C394","v":158.34324838761333},{"$f":"'Reservoir F1'!C885","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"'Reservoir F1'!E395","v":15.292719048359695},{"$f":"'Reservoir F1'!E886","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C395","v":158.34324838761333},{"$f":"'Reservoir F1'!C886","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"'Reservoir F1'!E396","v":15.292719048359695},{"$f":"'Reservoir F1'!E887","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C396","v":158.34324838761333},{"$f":"'Reservoir F1'!C887","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"'Reservoir F1'!E397","v":15.292719048359695},{"$f":"'Reservoir F1'!E888","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C397","v":158.34324838761333},{"$f":"'Reservoir F1'!C888","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"'Reservoir F1'!E398","v":15.292719048359695},{"$f":"'Reservoir F1'!E889","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C398","v":158.34324838761333},{"$f":"'Reservoir F1'!C889","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"'Reservoir F1'!E399","v":15.292719048359695},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C399","v":158.34324838761333},{"$f":"'Reservoir F1'!C890","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"'Reservoir F1'!E400","v":15.292719048359695},{"$f":"'Reservoir F1'!E891","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C400","v":158.34324838761333},{"$f":"'Reservoir F1'!C891","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"'Reservoir F1'!E401","v":15.292719048359695},{"$f":"'Reservoir F1'!E892","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C401","v":158.34324838761333},{"$f":"'Reservoir F1'!C892","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"'Reservoir F1'!E402","v":15.292719048359695},{"$f":"'Reservoir F1'!E893","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C402","v":158.34324838761333},{"$f":"'Reservoir F1'!C893","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"'Reservoir F1'!E403","v":15.292719048359695},{"$f":"'Reservoir F1'!E894","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C403","v":158.34324838761333},{"$f":"'Reservoir F1'!C894","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"'Reservoir F1'!E404","v":15.292719048359695},{"$f":"'Reservoir F1'!E895","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C404","v":158.34324838761333},{"$f":"'Reservoir F1'!C895","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"'Reservoir F1'!E405","v":15.292719048359695},{"$f":"'Reservoir F1'!E896","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C405","v":158.34324838761333},{"$f":"'Reservoir F1'!C896","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"'Reservoir F1'!E406","v":15.292719048359695},{"$f":"'Reservoir F1'!E897","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C406","v":158.34324838761333},{"$f":"'Reservoir F1'!C897","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"'Reservoir F1'!E407","v":15.292719048359695},{"$f":"'Reservoir F1'!E898","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C407","v":158.34324838761333},{"$f":"'Reservoir F1'!C898","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"'Reservoir F1'!E408","v":15.292719048359695},{"$f":"'Reservoir F1'!E899","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C408","v":158.34324838761333},{"$f":"'Reservoir F1'!C899","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"'Reservoir F1'!E409","v":15.292719048359695},{"$f":"'Reservoir F1'!E900","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C409","v":158.34324838761333},{"$f":"'Reservoir F1'!C900","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"'Reservoir F1'!E410","v":15.292719048359695},{"$f":"'Reservoir F1'!E901","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C410","v":158.34324838761333},{"$f":"'Reservoir F1'!C901","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"'Reservoir F1'!E411","v":15.292719048359695},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C411","v":158.34324838761333},{"$f":"'Reservoir F1'!C902","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"'Reservoir F1'!E412","v":15.292719048359695},{"$f":"'Reservoir F1'!E903","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C412","v":158.34324838761333},{"$f":"'Reservoir F1'!C903","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"'Reservoir F1'!E413","v":15.292719048359695},{"$f":"'Reservoir F1'!E904","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C413","v":158.34324838761333},{"$f":"'Reservoir F1'!C904","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"'Reservoir F1'!E414","v":15.292719048359695},{"$f":"'Reservoir F1'!E905","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C414","v":158.34324838761333},{"$f":"'Reservoir F1'!C905","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"'Reservoir F1'!E415","v":15.292719048359695},{"$f":"'Reservoir F1'!E906","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C415","v":158.34324838761333},{"$f":"'Reservoir F1'!C906","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"'Reservoir F1'!E416","v":15.292719048359695},{"$f":"'Reservoir F1'!E907","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C416","v":158.34324838761333},{"$f":"'Reservoir F1'!C907","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"'Reservoir F1'!E417","v":15.292719048359695},{"$f":"'Reservoir F1'!E908","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C417","v":158.34324838761333},{"$f":"'Reservoir F1'!C908","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"'Reservoir F1'!E418","v":15.292719048359695},{"$f":"'Reservoir F1'!E909","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C418","v":158.34324838761333},{"$f":"'Reservoir F1'!C909","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"'Reservoir F1'!E419","v":15.292719048359695},{"$f":"'Reservoir F1'!E910","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C419","v":158.34324838761333},{"$f":"'Reservoir F1'!C910","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"'Reservoir F1'!E420","v":15.292719048359695},{"$f":"'Reservoir F1'!E911","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C420","v":158.34324838761333},{"$f":"'Reservoir F1'!C911","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"'Reservoir F1'!E421","v":15.292719048359695},{"$f":"'Reservoir F1'!E912","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C421","v":158.34324838761333},{"$f":"'Reservoir F1'!C912","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"'Reservoir F1'!E422","v":15.292719048359695}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"'Reservoir F1'!E423","v":15.292719048359695}]

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

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